Upload
pierfrancesco-iazeolla
View
217
Download
0
Embed Size (px)
Citation preview
8/12/2019 Business Case - Regional Football Facility - Australia
1/120
Business Case - Lake Macquarie
8/12/2019 Business Case - Regional Football Facility - Australia
2/120
Northern NSW Football Ltd and Macquarie Football LtdBusiness Case Lake Macquarie Regional Football Facility
1
Table of Contents Page
1. Executive Summary 32. Identified site 43. Project objectives 54. Proposed Lease Agreement 65. Background 7
5.1. Northern NSW Football Company Profile 7 5.2. Links to NNSWFs Strategic Plan 2010-2014 7 5.3. Football in Northern NSW Largest Team Sport 7
5.4. Macquarie Football (MF) Company Profile 8 5.5. 5 a-side football identified revenue stream 8
6. Scope 107. Relationship to Government Policy 11
7.1.Principles of Crown Land Management 11 7.2.Local Govt. Act 1993 Core Objectives of Community Land
Sportsgrounds & Parks 13 7.3.NSW 2021 - A Plan to Make NSW Number One 15
8. Construction estimates 209. Technical capability 2110. Funding 2211. Risk Assessment 2312. Financial Analysis 24
Appendix
I. Aerial photo - Identified Site
II. Population analysis and projection Speers Point
III. Northern NSW Football - Organisational Chart
IV. Northern NSW Football - Annual Financial Statements 2010.11
V. Macquarie Football - Annual Financial Statements 2010.11
VI. Preliminary Financial Feasibility Assessment
VII. 5 a-side football centre concept photographs
VIII. 5 a-side football light towers - photograph
8/12/2019 Business Case - Regional Football Facility - Australia
3/120
Northern NSW Football Ltd and Macquarie Football LtdBusiness Case Lake Macquarie Regional Football Facility
2
XIII. Project Risk Assessment
XIV. Financial Analysis Department of Primary Industries
8/12/2019 Business Case - Regional Football Facility - Australia
4/120
Northern NSW Football Ltd and Macquarie Football LtdBusiness Case Lake Macquarie Regional Football Facility
3
1. Executive summary
Northern NSW Football (NNSWF) has identified the need to establish a football facility,which specifically caters for the requirements of an ever increasing number of identifiedboys and girls engaged within Northern NSW Footballs Talented Player Pathway.
This is the Business Case prepared by NNSWF to support the development of asignificant football facility located on NSW Crown Land within Speers Point Park,Speers Point. The identified site is currently exclusively managed and utilised byNNSWFs second largest Member Zone, Macquarie Football (MF).
NNSWFs Board of Directors has determined that the proposed football facility must befinancially self sufficient and therefore not place additional financial pressure ongrassroots participants through increased player registration fees. In response to thisdirection, NNSWFs Management has identified the opportunity to incorporate acommercial 5-a-side football centre within the facility.
The key objectives of the project include;
1. provide a legacyfor the sport;2. provide players engaged within NNSWFs and MFs Talented Player Pathway
with access to facilities, and in particular playing surfaces that are conducive tohigh level skill development;
3. be profitableand subsequently provide a sustainable revenue stream, which atleast covers the facilitys ongoing maintenance costs;
4. provide more peoplewith more opportunity to play more football throughout theyear;
5. provide an administrative basefor NNSWF and MF
The proposed football facility will incorporate the following infrastructure;
10, 5-aside synthetic football courts 2 International standard, full size synthetic football pitches A multi-purpose administration building measuring approximately 1500 square
metres.
A sealed car park with a minimum of 110 spots
The key outputs resulting from this Business Case are:
1. Concept plans for the facility2. Cost plan for the capital and operating costs for the facility3 Financial assessment to determine the long term viability of the facility
8/12/2019 Business Case - Regional Football Facility - Australia
5/120
Northern NSW Football Ltd and Macquarie Football LtdBusiness Case Lake Macquarie Regional Football Facility
4
2. Identifiedsite
NNSWF, MF and Lake Macquarie City Council (LMCC) have identified a suitable sitewithin Speers Point Park, Speers Point, which is currently managed twelve months ofthe year by Macquarie Football (MF) under delegated authority from LMCC. The site iscurrently utilised exclusively by MF as a training and playing facility for talented girls andboys between the ages of 9 and 14 years enrolled in the MF Academy. The site is notcurrently utilised by MF to host community football competitions.
An aerial photo of the identified site is attached asAppendix I.
A comprehensive and specific population and projection analysis prepared by ADWJohnson Pty Ltd is attached asAppendix II. A brief summary of key points follows;
The site is a short drive from residential suburbs within Newcastle and Lake
Macquarie LGAs. There are a total of 70 suburbs within a 10km radius of the
site.
There are approximately 210,778 people residing within a 10km radius of the site
(ABS 2006). Younger age groups are strongly represented in this 10km catchment with 33%
of the total population in the 0-24 year old age category.
The area has an age structure bias to younger cohorts within the family formation
years with 53% of the population aged between 15 and 54 years.
Population and housing projections made by the NSW Department of Planning
and Infrastructure suggest a relatively strong growth rate for Newcastle and the
Lake Macquarie area.
The site is well located in terms of access and transport networks within Newcastle and
Lake Macquarie areas. It is situated in close proximity to large residential subdivisions
of Newcastle and Lake Macquarie that have experienced strong population growth in
recent years and are expected to continue to grow as new release areas are developed
and occupied. At present there are more than 210,000 people living within a 10km
radius of the site, with over 33% of these people under the age of 25 years.
Sources: ABS 2001 and 2006 census data, DPI State and Regional Population
Projections, 2008
8/12/2019 Business Case - Regional Football Facility - Australia
6/120
Northern NSW Football Ltd and Macquarie Football LtdBusiness Case Lake Macquarie Regional Football Facility
5
3. Project objectives
The objectives driving the development of the proposed football facility are:1. provide a legacyfor the sport;
2. provide players engaged within NNSWFs and MFs Talented Player Pathway withaccess to facilities, and in particular playing surfaces that are conducive to highlevel ski ll development;
3. be profitableand subsequently provide a sustainable revenue stream, which at theleast covers the facilitys ongoing maintenance costs;
4. provide more peoplewith more opportunity to play more football throughout theyear;
5. pilot a business modelwhich can be executed in appropriate locations throughoutNorthern NSW;
6. provide an administrative basefor NNSWF and MF;
7. establish the capacity to host significant football tournamentsand events;
8. provide an alternative training venuefor the Newcastle Jets A-League, W-Leagueand Youth League Squads;
9. Provide a base for elite team training camps (e.g. 2015 Asian Cup, AFCChampions League);
10. Provide a training hubfor referees, coaches, administrators and volunteers;
11. Provide a meeting placefor stakeholders;
12. Allow for expansion of competitions which promote sport tourismto the region
8/12/2019 Business Case - Regional Football Facility - Australia
7/120
Northern NSW Football Ltd and Macquarie Football LtdBusiness Case Lake Macquarie Regional Football Facility
6
4. Proposed Lease Agreement
NNSWF seeks a minimum initial lease term of 40 years. The proposed term reflects theestimated investment required to establish the proposed football facility.
NNSWF proposes to execute a sub lease agreement with MF, which would provide MFwith the following entitlements throughout the term of the lease;
An office and workstations for MFs administration staff within the administrationbuilding;
Access to the meeting rooms;
Utilisation of the common reception area;
Access to the full size synthetic pitches and amenities for players engaged inMFs High Performance Programs;
Access to the 5 a-side football centre and full-size synthetic pitches for thepurpose of conducting school development programs and competitions;
Access to the 5 a-side football centre on Saturday mornings throughout Winter tohost local Small Sided Football hubs on a rotational basis; and
Access to storage facilities
NNSWF and MF have determined not to include the refurbishment of the existing turfpitch located at the entrance of the site within the scope of the project. MF will retain
exclusive use of the pitch as a playing facility for their Academy squads.
8/12/2019 Business Case - Regional Football Facility - Australia
8/120
Northern NSW Football Ltd and Macquarie Football LtdBusiness Case Lake Macquarie Regional Football Facility
7
5. Background
5.1. Northern NSW Football Company Profi le
Northern NSW Football is a full Member Federation of Football Federation Australiarecognised by Local, State and Federal Government agencies as the peak bodyresponsible for the growth, development and promotion of the sport of Footballthroughout Northern NSW.
NNSWF is a not-for-profit Company Limited by Guarantee, which is governed by aBoard comprising six independent, non executive directors. The organisation ismanaged by a Chief Executive Officer, 5 Department Managers, 10 full-time staff and 4casual Community Football Officers who are deployed throughout Regional NorthernNSW.
NNSWFs Organisational Chart is attached asAppendix III.
NNSWFs turnover in 2010.11 was approximately $5m, and Total Members Equityexceeds $4.8m.
NNSWFs Annual Financial Statements for year ended 30 September 2011 areattached asAppendix IV.
5.2. Projects l inks to NNSWFs Strategic Plan 2010-2014
NNSWFs Strategic Plan 2010-2014 identifies a number of Core Goals that are linked tothe establishment of the proposed football facility including;
Increased participation by 3% per annum; Fully investigated the viability of a commercial football centre and elite training
facility; Made a significant contribution to National Teams; Increased the number of active referees by 5% per annum; Developed participation opportunities which extend footballs reach into the
summer months; and Maintained current strong net asset position
NNSWFs Strategic Plan 2010-2014 and latest Annual Report are available on theorganisations website - www.northernnswfootball.com.au.
5.3. Football in Northern NSW Largest Team Sport
F tb ll i th l t ti i ti t i A t li N th NSW th H t R i
8/12/2019 Business Case - Regional Football Facility - Australia
9/120
Northern NSW Football Ltd and Macquarie Football LtdBusiness Case Lake Macquarie Regional Football Facility
8
Hunter Valley Football Football Mid North Coast
North Coast Football Northern Inland Football Football Far North Coast
The membership also consists of 3 Standing Committees that represent the menspremier competitions and referees throughout Northern NSW.
There are approximately 53,000 registered players throughout Northern NSW. A
summary of football participation in Northern NSW follows;Category NumberWinter players 46848Other players (includes Futsal, Summer) 5806Junior players 35444Senior players (winter) 11404Male players (winter) 37213
Female players 9635Clubs 244Volunteers 8200Teams 3830Referees (registered) 1100Matches per season 40000
5.4. Macquarie Football (MF) Company Prof ile
Macquarie Football is NNSWFs second largest Member Zone comprising 28 clubs and7400 registered players. MF is a not-for-profit Company Limited by Guarantee governedby 6 non-executive directors. The organisation is managed by a full-time OperationsManager and three administration staff.
MFs turnover in 2010.11 was approximately $1.1m and accumulated Members Equity
of approximately $1.4m.MFs Annual Financial Statements for year ended 30 September 2011 are attached as
Appendix V.
5.5. 5 a-side football identified revenue stream
8/12/2019 Business Case - Regional Football Facility - Australia
10/120
Northern NSW Football Ltd and Macquarie Football LtdBusiness Case Lake Macquarie Regional Football Facility
9
An initial financial assessment is attached as Appendix VI
5 a-side football also has the potential to assist NNSWF to achieve a number of otherproject objectives including;
provide a legacyfor the sport; provide more peoplewith more opportunity to play more football throughout the
year; pilot a business modelwhich can be executed in appropriate locations
throughout Northern NSW;
establish the capacity to host significant football tournamentsand events; provide an alternative training venuefor the Newcastle Jets A-League, W-League and Youth League Squads; and
Allow for expansion of competitions which promote sport tourismto the region
The rapid rise in the popularity of 5-aside football throughout the United Kingdom andEurope has driven the establishment of more than 100 purpose built 5 a-side footballfacilities in the UK alone. The three primary providers of 5 a-side rebound football in the
UK are: Goals - www.goalsfootball.co.uk
Power League www.powerleague.co.uk
Leisure League www.leisureleague.net
There are also a host of other providers who conduct leagues on suitable multi-purpose
courts in schools, colleges and universities. The English Football Associationacknowledges that there are currently more people playing 5 a-side football thantraditional 11 a-side football.
The growth of 5 a-side football in the UK has led to the development of several purposebuilt centres in Australia including;
Football Fives - Knox Regional Sports Centre, Vicwww.footballfives.com.au
Soccer5s - Tuggerah, NSWwww.soccer5s.com
5 Sports - Caringbah, NSWwww.5sports.com.au
NNSWF intends to operate a Football Fivescentre, which is a registered company ofFootball Federation Australia. The inaugural centre at Knox in Victoria is managed and
http://../Documents%20and%20Settings/ceo/Application%20Data/Microsoft/Word/Appendix%20I%20-%20Construction%20Estimates.pdfhttp://../Documents%20and%20Settings/ceo/Application%20Data/Microsoft/Word/Appendix%20I%20-%20Construction%20Estimates.pdfhttp://www.powerleague.co.uk/http://www.powerleague.co.uk/http://www.leisureleague.net/http://www.leisureleague.net/http://../Documents%20and%20Settings/ceo/Application%20Data/Microsoft/Word/Appendix%20I%20-%20Construction%20Estimates.pdfhttp://../Documents%20and%20Settings/ceo/Application%20Data/Microsoft/Word/Appendix%20I%20-%20Construction%20Estimates.pdfhttp://../Documents%20and%20Settings/ceo/Application%20Data/Microsoft/Word/Appendix%20I%20-%20Construction%20Estimates.pdfhttp://www.soccer5s.com/http://www.soccer5s.com/http://www.soccer5s.com/http://../Documents%20and%20Settings/ceo/Application%20Data/Microsoft/Word/www.5sports.com.auhttp://../Documents%20and%20Settings/ceo/Application%20Data/Microsoft/Word/www.5sports.com.auhttp://../Documents%20and%20Settings/ceo/Application%20Data/Microsoft/Word/www.5sports.com.auhttp://../Documents%20and%20Settings/ceo/Application%20Data/Microsoft/Word/www.5sports.com.auhttp://www.soccer5s.com/http://../Documents%20and%20Settings/ceo/Application%20Data/Microsoft/Word/Appendix%20I%20-%20Construction%20Estimates.pdfhttp://www.leisureleague.net/http://www.powerleague.co.uk/http://../Documents%20and%20Settings/ceo/Application%20Data/Microsoft/Word/Appendix%20I%20-%20Construction%20Estimates.pdf8/12/2019 Business Case - Regional Football Facility - Australia
11/120
Northern NSW Football Ltd and Macquarie Football LtdBusiness Case Lake Macquarie Regional Football Facility
10
6. Scope
The scope for the establishment of the proposed football facility at Speers Point Park,Speers Point is:
10, 5-aside FIFA standard synthetic football courts with lights
2 FIFA standard full size synthetic football pitches with lights and a number ofportable grandstands seating up to 50 spectators
A multi-purpose administration building measuring approximately 1500 squaremetres, which will house NNSWFs and MFs administration and service theneeds of players and spectators utilising the facility.
A sealed car park with a minimum of 110 spaces
Appropriate landscaping
8/12/2019 Business Case - Regional Football Facility - Australia
12/120
Northern NSW Football Ltd and Macquarie Football LtdBusiness Case Lake Macquarie Regional Football Facility
11
7. Relationship to Government Policy
7.1. Principles of Crown Land Management
7.1.2. That environmental protection princ iples be observed in relation to themanagement and administration of Crown Land
In response NNSWF commits to:
Operation and management of the land consistent with the principles of
Ecologically Sustainable Development
Adequate assessment and management of the environmental impacts of
NNSWF activities on the land
Integration of NNSWF operations with other public uses of Speers Point Park
Operation and management of NSSWF activities consistent with any applicable
Plans of Management for the land.
Development Application documentation will set out details of this for
assessment.
7.1.3.That the natural resources of Crown Land (including water, soil, flora, faunaand scenic quality) be conserved where possib le
In response NNSWF commits to:
Ensuring the ongoing protection of significant local natural assets including:
Lake Macquarie Cockle Creek
Established parkland trees
Esplanade Avenue tree planting
Foreshore remediation planting
Landscaping within Speers Point Park
Development Application documentation will set out in detail how existing resources willbe conserved.
7.1.4. That public use and enjoyment of appropriate Crown Land be encouraged
The following identified project objectives are consistent with this principle;
8/12/2019 Business Case - Regional Football Facility - Australia
13/120
Northern NSW Football Ltd and Macquarie Football LtdBusiness Case Lake Macquarie Regional Football Facility
12
Allow for expansion of competitions which promote sport tourismto the region
The publics primary access to the proposed football facility will be through the followingcommercial activities;
Junior and Senior Leagues (based on school terms);
Casual court hire (including parties and corporate activities);
School holiday activities; and
Tournaments (one day and weekends)
NNSWF and Macquarie Football are also committed to providing the public withopportunities to use the facility at no charge through the following structuredactivities;
Providing MFs Small Sided Football hubs with access on Saturday morningsthroughout Winter;
Primary School 5 a-side Gala Days;
Open days;
School competitions (Fridays throughout Winter season);
The facility will also be used by NNSWF and MF to host the following activities;
Community and Elite coach education courses;
Match Official accreditation courses;
Volunteer training courses; and
Stakeholder meetings
7.1.5. That, where appropriate, multiple use of Crown Land be encouraged
The Project Objectives and the specific activities outlined previously in the BusinessCase clearly indicate that the proposed facility will be available to a broad cross sectionof the community.
It is worth noting that identified site is situated within the Speers Point Park, whichincorporates vast open space and a myriad of public amenities.
8/12/2019 Business Case - Regional Football Facility - Australia
14/120
Northern NSW Football Ltd and Macquarie Football LtdBusiness Case Lake Macquarie Regional Football Facility
13
In response NNSWF commits to:
NNSWF will manage the land for its current and future sporting valuesrecognizing that the land also has broader community values.
NNSWF commits to maintaining and improving as required the sporting capacity
of the land and its related infrastructure
Development Application documentation will set out in detail how care to ensure land
and resources are managed to ensure perpetuity.
7.1.7. That Crown Land be occupied, used, sold, leased, licensed or otherwisedealt with in the best interests of the State consistent with the above principles.
NNSWF is confident that the identified objectives of the proposed project are consistentwith the Principles of Crown Land Management and in the best interests of the State.
7.2. Local Govt. Act 1993 Core Objectives of Community Land Sportsgrounds& Parks
7.2.1. Sportsgrounds
7.2.1.1. To encourage, promote and facilitate recreational pursu its in thecommunity involv ing organised and informal sporting activities and games
Refer response to 6.1.4.
7.2.1.2. To ensure that such activit ies are managed having regard to any adverse
impact on nearby residences
NNSWF has identifiedthe following potential negative impacts on nearby residences:
1. Light spill
1.1. 5 a-side centre
The regulations of 5 a-side football require players to keep the ball below the height of1.2m. This restriction enables the installation of 3m light towers, which eliminates thespill from lights impacting nearby residences. It should also be noted that the proposedlocation of the 5 a-side centre is a considerable distance from the nearest residences onthe opposite side of The Esplanade, Speers Point.
Please refer to:
8/12/2019 Business Case - Regional Football Facility - Australia
15/120
Northern NSW Football Ltd and Macquarie Football LtdBusiness Case Lake Macquarie Regional Football Facility
14
NNSWF anticipates that the installation of state-of-the-art lights that restrict lighting tothe playing field will eliminate any impact on nearby residences. The proposed location
of the full size fields is a considerable distance from the nearest residences on the otherside of The Esplanade, Speers Point. It should be noted that there is lighting on theexisting fields.
2. Noise
NNSWF acknowledges that additional noise will emanate from the proposed facility;however the impact of the additional noise will be minimal given the proximity of thenearest residences, which are located on the opposite side of The Esplanade, SpeersPoint, which is acknowledged as an extremely busy road. NNSWFs financial modelingprojects that the final 5 a-side time slot will conclude at 9.45pm (Monday to Friday).
NNSWFs proposed layout also maintains the vast majority of trees, which provide anadditional noise buffer.
3. Traffic
LMCCs Management has acknowledged that the intersection of Park Road and TheEsplanade, Speers Point is already extremely busy and not coping with the increasedtraffic created by the establishment of the newly constructed Lake Macquarie VarietyPlayground.
NNSWF proposes that LMCC and NSW Transport, Roads and Maritime Servicesconsider enforcing a no right turn on Park Rd onto the The Esplanade until theintersection is upgraded.
The scope of this project does not include NNSWF being required to make any financialcontribution towards the upgrading of an intersection, which is already acknowledged asinadequately coping with local traffic.
It is also worth noting that the majority of the facilities traffic movements will take placeafter 6pm and therefore not clash with the traffic created by the playground.
4. Proposed Liquor License
NNSWF acknowledges that there may be sensitivities relating to the provision of alimited liquor license. It should be noted that NNSWF proposes to limit the service ofalcohol on week nights between 6pm and 9.30pm to provide senior league players withthe opportunity to enjoy a drink after their match. This existence of a license would
bl NNSWF ff i l l h i f l h l i hi h
8/12/2019 Business Case - Regional Football Facility - Australia
16/120
Northern NSW Football Ltd and Macquarie Football LtdBusiness Case Lake Macquarie Regional Football Facility
15
7.2.2.2. To prov ide for pass ive recreational activities or pastimes and for thecasual playing of games
7.2.2.3.To improve the land in such a way as to promote and facilitate its use toachieve the other core objectives for its management
NNSWF is confident that the identified project objectives are consistent with the CoreObjectives of Community Land relating to Parks particularly when the other publicinfrastructure available within Speers Point Park are considered.
8/12/2019 Business Case - Regional Football Facility - Australia
17/120
Northern NSW Football Ltd and Macquarie Football LtdBusiness Case Lake Macquarie Regional Football Facility
16
7.3. State Plan NSW 2021 A Plan to make NSW Number One
NSW 2021 is the NSW Governments 10 year plan which will guide policy and budgetdecision making to deliver on community priorities. The Plan identifies 32 goals.
The proposed football facility can specifically assist the Government to achieve thefollowing goals and targets
NSW 2021 Goal NSW 2021 GoalTargets
NNSWF RelatedProject Objectives
Football facilityproposed strategies
11. Keep peoplehealthy and out ofhospital
Reduce overweightand obesity rates ofchildren and youngpeople (5-16 years)to 21% by 2015
Stabilise overweightand obesity rates inadults by 2015 andthen reduce 5% by2020
provide morepeoplewith moreopportunity to playmore footballthroughout the year
provide playersengaged withinNNSWFs and MFsTalented PlayerPathway withaccess to facilities,and in particularplaying surfacesthat are conducive
to high level ski lldevelopment
Promote participationin Junior and Senior 5a-side footballleagues.
Promote casual pitchhire
Provide local schoolswith opportunities toparticipate in free 5 a-side gala days
Provide local schoolswith opportunities to
compete in regular 5a-side and traditionalfootball competitions
Complement schoolprograms with healthrelated lectures andforums
Produce championsof the future thatinspire futuregenerations ofparticipants
8/12/2019 Business Case - Regional Football Facility - Australia
18/120
Northern NSW Football Ltd and Macquarie Football LtdBusiness Case Lake Macquarie Regional Football Facility
17
NSW 2021 Goal NSW 2021 GoalTargets
NNSWF RelatedProject Objectives
Football facilityproposed strategies
14.Increaseopportunities forpeople with adisability byproviding supportsthat meet theirindividual needsand realize their
potential
Target the out-of-home participationrate to 85% by 2016
provide morepeoplewith moreopportunity to playmore footballthroughout theyear;
Provide a training
hubfor referees,coaches,administrators andvolunteers
Introduction ofspecific participationopportunities forpeople withdisabilities
Conduct specifictraining sessions for
volunteers andcoaches which focuson providing moreparticipationopportunities forpeople withdisabilities
16.Prevent andreduce the level ofcrime
Reduce juvenileand adult re-offending by 5% by2016
provide morepeoplewith moreopportunity to playmore footballthroughout theyear;
Provide a traininghubfor referees,coaches,administrators andvolunteers
ComplimentNNSWFs existingrelationship withPCYC to establishparticipationopportunities foryoung offenders.
Encourage youngpeople with thetraining required tosecure part-time workas a referee
8/12/2019 Business Case - Regional Football Facility - Australia
19/120
Northern NSW Football Ltd and Macquarie Football LtdBusiness Case Lake Macquarie Regional Football Facility
18
NSW 2021 Goal NSW 2021 GoalTargets
NNSWF RelatedProject Objectives
Football facilityproposed strategies
24.Make it easierfor people to beinvolved in theircommunities
Increase theproportion of theNSW populationinvolved involunteering
Increase theproportion of the
NSW populationinvolved in localcommunityorganizations
Increase theproportion of thepopulation who
have weekly socialcontact with familyand friends
Provide a traininghubfor referees,coaches,administrators andvolunteers;
Provide a meetingplacefor
stakeholders;
establish thecapacity to hostsignificant footballtournamentsandevents
Conduct regulartraining for volunteeradministrators
Conduct regulartraining seminars forreferees
Conduct regularaccreditation coursesfor coaches
Connect individualsseeking to participatewith teams
Provide facilities andamenities whichencourage family andfriends to attend thefacility in addition toplayers
Leverage footballspresence in Asia tohost significantInternational footballtournaments thatengage the localcommunity
Leverage NNSWFsstatus as Memberfederation of FFA tohost significantdomestic footballevents that engage
8/12/2019 Business Case - Regional Football Facility - Australia
20/120
Northern NSW Football Ltd and Macquarie Football LtdBusiness Case Lake Macquarie Regional Football Facility
19
NSW 2021 Goal NSW 2021 GoalTargets
NNSWF RelatedProject Objectives
Football facilityproposed strategies
27.Enhancecultural, creative,sporting andrecreationalopportunities
Increaseparticipation insport, recreation,arts and culturalactivities in ruraland regional NSWfrom 2010 to 2016by 10%
Increase thenumber of majorinternational sports,artistic, creative andcultural events inNSW from 2010 to2016 by 10%
provide morepeoplewith moreopportunity to playmore footballthroughout theyear;
pilot a business
modelwhich canbe executed inappropriatelocationsthroughoutNorthern NSW
establish the
capacity to hostsignificant footballtournamentsandevents
Provide a traininghubfor referees,coaches,administrators andvolunteers;
Provide a meetingplaceforstakeholders;
Allow for expansionof competitionswhich promotesport tourismtothe region
Specifically targetlapsed 11 a-sideplayers to participatein a 5 a-side league
Conduct open daysthat provide potentialplayers with the
opportunity toexperience 5 a-sidefootball free of charge
Conduct free galadays for local schoolswhich providestudents with an
opportunity toexperience 5 a-sidefootball
Promote and allocatepitches for casual hirespecifically for playerswho are unable tocommit to regularleagues
Leverage footballspresence in Asia tohost significantInternational football
tournaments
Leverage NNSWFsstatus as MemberFederation of FFA tohost significant
8/12/2019 Business Case - Regional Football Facility - Australia
21/120
Northern NSW Football Ltd and Macquarie Football LtdBusiness Case Lake Macquarie Regional Football Facility
20
8. Construct ion estimates
The following construction estimates are provided within the Appendices;
Appendix XI - Court Craft Pty Ltd (5 a-side courts, synthetic pitches and car park,associated landscaping and fees)
Appendix XII EJE Architecture (Multi purpose administration building)
Item Cost estimate Major inclusionsSite costs and associated
fees
$3.5m Bulk earthworks, power and sewer
supply connection and demolition ofexisting building
10, 5 a-side syntheticpitches
$1.6m Drainage system, perimeter path,fencing, base, lights, FIFA testing andaccreditation
2 full-size synthetic pitches $2.45m Drainage system, perimeter path,fencing, base, lights, FIFA testing andaccreditation
Administration building $3.0m Construction and fit-outCar park $425k Drainage, kerb and guttering, lightsLandscaping $125k 5 a-side, full size pitches & buildingDesign and ConstructionManagement
$200k Related to football facilities and carpark
Total $11.3m
8/12/2019 Business Case - Regional Football Facility - Australia
22/120
Northern NSW Football Ltd and Macquarie Football LtdBusiness Case Lake Macquarie Regional Football Facility
21
9. Technical capabili ty
NNSWF has engaged ADW Johnson Pty Ltd (ADW) as a consultant throughout the pasttwo years to undertake feasibility studies at the following proposed locations;
Part Lot 71 DP 1065169, Minmi Rd, Minmi Callaghan College, Kenrick Street, Wallsend Mayfield Sport and Recreation Club Arthur Street, Mayfield
The feasibility activity undertaken on the previously identified sites has greatly assistedNNSWF to gain a very clear understanding of the imperatives, constraints and risks
associated with the establishment of the proposed facility.
NNSWF will also draw upon the experience and expertise of Football FederationVictoria (FFV). FFV has just completed and opened a similar facility comprising of 9, 5a-side football courts, a multi-purpose building and a full size synthetic pitch.
NNSWF intends to contract ADW to fulfill the following services in relation to theproposed establishment of the described football facility at Speers Point Park, Speers
Point.9.1. ADW Johnson Pty Ltd Company Profile
ADW Johnson is a multidiscipline company specializing in Project Management,
Engineering, Town Planning, Surveying, Social and Economic Impact Analysis. NNSWF
has engaged ADW Johnson over a long period of time to assist in site identification and
assessment and will be available to NNSWF to ensure that the project can be
delivered. It is envisaged that ADW Johnson has already a sound understanding of theoperations of NNSWF and will be able to manage not only the entire planning approvals
phase but also civil design and oversee the installation of all civil engineering
components of the project, including stormwater management and any required
earthworks. ADW Johnson has significant experience in such matters working on large
development and infrastructure projects throughout the Hunter Valley. Further
information about ADW Johnson and their capabilities can be found on their website.
8/12/2019 Business Case - Regional Football Facility - Australia
23/120
Northern NSW Football Ltd and Macquarie Football LtdBusiness Case Lake Macquarie Regional Football Facility
22
10. Funding
NNSWF proposes to draw upon the following sources of funding to complete theproject;
1. NNSWFs Members Equity $4.8m - refer to Appendix IV
2. MFs Members Equity $796k refer to Appendix V
3. FIFA Goals Program - The GoalProgram allows member associations (AFC) ofFIFA to receive funding for football development projects that respond to thespecial needs of their national associations (FFA). The Program has to dateprovided support for over 500 development projects across the world, with a totalof USD 200 million having been invested in them.
In making this contribution to the world of football FIFA has helped and continuesto help build national association headquarters, training academies and artificialand grass pitches. In doing so it has responded to the FIFA Presidents primary
objective of giving national associations with the least resources theinfrastructures they need to carry out their work.
For the 2011-2014 cycle, and with the approval of the Congress, FIFAsExecutive Committee has set funding for each Goalproject at USD 500,000. Inaddition each project must be submitted to the GoalBureau for its approval.
4. NSW State Government The State Governments Plan NSW 2021 specifically
allocates $47m throughout the next ten years towards community infrastructureprojects to increase participation in sport.
5. Federal Government Regional Development Australia Fund
The Federal Government has allocated $1 billion to the RDAF. The Departmentof Regional Australia has released $200m in Round Two to support projectsthroughout regional Australia. NNSWF is well positioned to receive additional
funding from the Department due to the fact that the project has receivedpreliminary support from the Department through the $140,000 allocated tofeasibility activity. Further information available atwww.regional.gov.au/regional/programs/rdaf.aspx
8/12/2019 Business Case - Regional Football Facility - Australia
24/120
Northern NSW Football Ltd and Macquarie Football LtdBusiness Case Lake Macquarie Regional Football Facility
23
11. Risk Assessment
NNSWF has identified a total of 11 risks, which have been categorised as follows;
Low Medium Serious HighDecrease inparticipation infootball
Higher thananticipatedoperating costs
Lower thananticipatedutilization of 5 a-side centre
Site suitability
Prolonged aboveaverage rainfall
Availability offunding
Higher thananticipatedconstruction costs
MFs continuedconsent
Ability to securelong term lease
Issues associatedwith the intersectionof Park Rd and TheEsplanade SpeersPoint
Ability to access a
sufficient electricitysupply
A comprehensive risk assessment of the proposed project, which encompassesmitigation strategies, is attached as Appendix XIII.
NNSWF is confident that the proposed feasibility activity, which is to be funded by theFederal Government, will identify and address the majority of risks, and thereforeminimise NNSWFs potential liability.
8/12/2019 Business Case - Regional Football Facility - Australia
25/120
Northern NSW Football Ltd and Macquarie Football LtdBusiness Case Lake Macquarie Regional Football Facility
24
12. Financial Analysis
Preliminary financial modeling indicates that the proposed facility is financially viableand sustainable over the period of the initial proposed lease of 40 years. The followingfactors have been taken into consideration when preparing the Preliminary Feasibility
Analysis (Appendix VI and XIV)
12.1. Assumptions12.1.1. Revenue
The facility will consist of 10, 5-a-side rebound football courts, together with 2, full
size fields.
Regarding the 5-a-side courts, the primary revenue streams include playerregistration fees and team competition fees for participation in our leaguecompetitions.
Our modeling has been based on the following leagues:
-
4 x senior leagues consisting of 4x 40 min games per night over 4 nights /week; and- 2 x junior leagues consisting of 2x 40 min games per night over 4 nights /
week.
Competition fees from teams to participate in our leagues, together with individualplayer registration fees, represent our primary revenue stream (at around 55% oftotal revenue).
8 of the 10, 5-a-side rebound football courts will be used to conduct the leagues withthe remaining 2 courts available for casual hire.
Research obtained by Football Federation Victoria on a study tour of similar facilitiesin the United Kingdom revealed that 5 a-side centres were positioned in locationsthat had the potential to draw upon a minimum population density of approx.150,000 within a 10km radius and that the primary market for leagues is adult malesbetween aged between 24 and 50 years.
When preparing our income estimates for the leagues, we have adopted aconservative utilisation rate of 60%. NNSWF will continue to monitor the utilization ofFootball Federation Victorias facility and adjust our financial modeling accordingly.
A 60% utilization rate equates to approx. 1,700 players registering in leagues eachterm Newcastle Football and Macquarie Football currently have in excess of 16 000
8/12/2019 Business Case - Regional Football Facility - Australia
26/120
Northern NSW Football Ltd and Macquarie Football LtdBusiness Case Lake Macquarie Regional Football Facility
25
2 x designated 5-a-side courts have been set aside for casual hire at all times. All10 5-a-side courts are available for casual hire on a Friday night and on the
weekend. Usage of the casual courts has been limited to an average utilisation of25% and includes all forms of casual hire including corporate events, birthdayparties, school groups and so on. Casual hire is not a primary revenue stream(representing approx. 7% of all revenue).
The 2 x full size synthetic fields will be primarily used by NNSWF and MFs toimplement High Performance Programs. Subject to availability the full size pitcheswill be made available to local community clubs on a commercial basis. As outlined
earlier the full-size pitches will be used by MF to implement school gala days andcompetitions.
NNSWF intends to operate a Cafe and to apply for a limited liquor license. Anestimated spend per head for the cafe has been included based on maximumpeople movements x average utilisation. This per head spend is based onexperience and discussions with other like-facilities and is considered conservative.
It is expected that there would be very little use of the centre during the hours of 9am 4pm. School groups have been included in the over-arching assumption forcasual hire and do not represent a material income stream.
As NNSWF currently operates a merchandise business for our member clubs(known as First Touch Football Supplies), it is expected that a number of teams thatparticipate in our leagues will use our services to provide strips, etc.
An allowance for centre sponsorship and signage opportunities has been included
and is considered conservative given the branding opportunities available.
12.1.2. Expenses
The 5-a-side facility will require a Venue Manager, a Duty Manager, casual staff andcafe attendants. We have included wage and on-cost estimates for these positionswithin the financial model. The staffing structure is based on Football FederationVictorias model.
An allowance for electricity usage has been included based on estimated lightingexpenses for the number of courts; however it is proposed that natural energysources (such as solar power) will be incorporated into the construction of thefacility.
N th NSW F tb ll Ltd d M i F tb ll Ltd 26
8/12/2019 Business Case - Regional Football Facility - Australia
27/120
Northern NSW Football Ltd and Macquarie Football LtdBusiness Case Lake Macquarie Regional Football Facility
26
A sinking fund of $1m over 10 years (reflected as $100k pa) has been included to
provide for the re-surfacing of courts and fields. A further $50k pa allowance for
general property repairs & maintenance is also provided for within our estimates.
Overall, the facility is expected to generate a return of approx. $150k per annum based
upon a 60% utilisation.
8/12/2019 Business Case - Regional Football Facility - Australia
28/120
Appendix
I. Aerial photo - Identified Site
II. Population analysis and projection Speers Point
III. Northern NSW Football - Organisational Chart
IV. Northern NSW Football - Annual Financial Statements 2010.11
V. Macquarie Football - Annual Financial Statements 2010.11
VI. Preliminary Financial Feasibility Assessment
VII. 5 a-side football centre concept photographs
VIII. 5 a-side football light towers - photograph
IX. Proposed site layout aerial photograph
X. NSW Government - NSW 2021 Goals
XI. Cost estimates football infrastructure Court Craft Pty Ltd
XII. Concept Design & Cost estimates administration building
EJE Architecture Pty Ltd
XIII. Project Risk Assessment
XIV. Financial Analysis Department of Primary Industries
8/12/2019 Business Case - Regional Football Facility - Australia
29/120
I. Aerial photo - Identified Site
Location: Datum:Plan of: Proposed Site LayoutLot 2 D.P.1137785
Park Road & The EsplanadeOrigin:Projection:Origin:
N/A
MGA
Date:Sheet:Plan By:Project Manager:
13/02/20121 of 1ZJBS
Version:Client:Survey:
B (16/05/2012)
Speers PointNSW N/A
Northern NSW Football
8/12/2019 Business Case - Regional Football Facility - Australia
30/120
PARK
ROAD
THE
ESPLANADE
THEESPLANADE
FIVE
ISLA
NDS
ROAD
CREEK
RESERVE
ROAD
BELL
STREET
HAMILTON STREE
T
PARK
ROAD
22D.P.17468
1D.P.998238
2
"COPYRIGHT NOTICE"THIS PLANAND THE INFORMATIONIT CONTAINS ARE COPYRIGHT
ANDREMAINTHE PROPERTYOF ADWJOHNSONPtyLtd.
ADWJOHNSONPtyLtdGRANTS TO THE CLIENT NAMEDONTHIS
PLANA LICENCE TO USE THE INFORMATIONHEREON FORTHE
PURPOSE FORWHICHWE WERE ENGAGEDTO PERFORMTHE WORK.
USE OF THE PLANANDINFORMATION IT CONTAINS FORANY OTHER
PURPOSE IS NOT PERMITTEDUNLESS PRIORWRITTENAPPROVAL HAS
BEENOBTAINEDFROMADWJOHNSONPtyLtd.
NOTES:-
1. BOUNDARIES HAVE BEEN DETERMINED BY PLAN DIMENSIONS ONLY
AND HAVE NOT BEEN SURVEYED.
2. THIS PLAN HAS BEEN PREPARED FOR THE PURPOSE OF PLANNING AND
SHOULD NOT BE USED FOR ANYTHING OTHER THAN THAT PURPOSE.
u n i t 7 , b u i l d i n g 2 , 3 3 5 h i l l s b o r o u g h r o a d , w a r n e r s b a y 2 2 8 2 p h : ( 0 2 ) 4 9 7 8 5 1 0 0 f a x : ( 0 2 ) 4 9 7 8 5 1 9 9 h u n t e r @ a d w j o h n s o n . c o m . au a b n 6 2 1 2 9 4 4 5 3 9 8p t y. l t d.a d w j o h n s o n
johnson
Council: Lake Macquarie
Origin:North Direction:Contour Interval:
GridProject Manager:Office:Plan Purpose:
BSHunterPlanning
yAutoCAD:Our Ref:
N:\.\Dwg\238104-SP-SITE-005-B238104
NSW
Initial LayoutA 1 3/ 02 /2 01 2
CommentVer. Date
/
LEGEND
SUBJECT LOT BOUNDARY
ADJACENT BOUNDARY
Bar Scale 1: 1000 (A1), 1: 2000 (A3)
30
20
0 10
75
50
40
100
8/12/2019 Business Case - Regional Football Facility - Australia
31/120
II. Population analysis and projection Speers Point
Appendix II
8/12/2019 Business Case - Regional Football Facility - Australia
32/120
pp
Population analysis and projectionSpeers Point Lake Macquarie
The subject site is located in Speers Point which is considered a central recreation and community
hub for the west lakes and north Lake areas. It has excellent access and proximity to surrounding
residential, retail and commercial areas.
The area has direct access to:
o Glendale retail and employment node which is only 5kms and 6 minutes drivefrom the
site;
o
Cardiff Industrial and employment area which is 8km away by road;o The regions largest retail and service centre at Charlestown only 9kms or 15minutes
drive away;
o The Newcastle western growth corridor of Fletcher which is just over 10km by road;
o The Sydney Newcastle Freeway within 15km at either Ryhope or Cameron Park.
The site of the proposed football facility is ideally located on the south western side of The
Esplanade at its junction of Five Islands Road. These are two of the main collector/distributor roadsfor west and north Lake area.
The site has excellent visibility from Lake Road and The Esplanade and excellent vehicular access
from The Esplanade via Park Road. It is an easily identifiable location in the mind of the
surrounding community.
The site is large enough to accommodate generous parking facilities and at grade form and semiformed parking can be easily achieved.
The site sits comfortably amidst a collection of other sports venues and facilities including:
o Walters Park (Rugby Union);
o Tredinnick Oval (football );
o Speers Point Park on the shores of the Lake including a community shed for hire for up
to 200 people with power, plus open shelter and stage area, playground, BBQs andlighting;
o Speers Point Aquatic complex (50m and 25m non heated outdoor pools);
o Lake Macquarie all abilities play area; and
o Speers Point Amateur Salting club.
Appendix II
8/12/2019 Business Case - Regional Football Facility - Australia
33/120
pp
Figure 1 Booragul to Belmont Cycleway
Appendix II
8/12/2019 Business Case - Regional Football Facility - Australia
34/120
The site is less than 2 km or 5 minutes walk fromTeralba rail station. (see figure 2)
Figure 2 Route from Teralba station to Speers Point Park
The site is a short drive from residential suburbs within Newcastle and Lake Macquarie LGAs. There
are a total of 70 suburbs within a 10km radius of the site (see figure 3).
There are approximately 210,778 people residing within a 10km radius of the site (ABS 2006).
Table 2 shows the sex split of males and females in the catchment as at 2006. It is within 1.5% of
the Hunter Statically Division percentages with 48.7% and 51.3% female.
8/12/2019 Business Case - Regional Football Facility - Australia
35/120
Appendix II
8/12/2019 Business Case - Regional Football Facility - Australia
36/120
Younger age groups are strongly represented in this 10km catchment with 33% of the total
population in the 0-24 year old age category.
The area has an age structure bias to younger cohorts within the family formation years with 53%
of the population aged between 15 and 54 years (see table 1 below).
Table 1 Age structure of the catchment population and Hunter SD.
Age
Population (within 15min or
10km of site) Hunter Statistical Division (SD)
No % No %
0-14 41,379 20% 111,652 19%
15-24 28,010 13% 77,100 13%
25-54 83,598 40% 231,681 40%
55+ 57,791 27% 163,897 28%
Total 210,778 100% 584,330 100%
Table 2 Male & female population split for catchment
Suburbs 10 km
radius from site
Population Male Female
210778 102756 108082
100% 48.7% 51.3%
Hunter Statistical Division 49.6 50.4
Population and housing projections made by the NSW Department of Planning and Infrastructure
suggest a relatively strong growth rate for Newcastle and the Lake Macquarie area (see table 3 and
4 below). Newcastle as a whole is expected to experience growth of .81% pa 2011 and remainingstrong but dropping to .4% by 2036. Growth In lake Macquarie commitments this with growth rate
building to 2021-31 at .7%pa.
Appendix II
8/12/2019 Business Case - Regional Football Facility - Australia
37/120
Table 3 Past and projected populations NEWCASTLE 1996 to 2036
Table 4 Past and projected populations LAKE MACQUARIE 1996 to 2036
Appendix II
8/12/2019 Business Case - Regional Football Facility - Australia
38/120
Figure 5 North Lake Macquarie SLA past and projected populations 1996 to 2036
Figure 6 West lake Macquarie SLA past and projected populations 1996 to 2036
Appendix II
8/12/2019 Business Case - Regional Football Facility - Australia
39/120
Figure 6 Outer West Newcastle SLA past and projected populations 1996 to 2036
Importantly the outer suburbs of both Newcastle and Lake Macquarie in particular haveexperienced strong population growth in recent years and this is projected to continue into the
foreseeable future. This growth is underpinned by the Lower Hunter Regional Strategy (LHRS) and
will continue to be supported by both local government and the NSW government.
The suburbs of Maryland, Minmi and Fletcher grew by 24.6% over the period 2001-2006. This
strong growth is primarily due to the large land release program for residential development in the
area and compares to an average of 4.9% for the Hunter Statistic Division over the same period.
The household structure of this area is supportive of families with children with predominantly
medium density, single dwelling houses. The representation of households containing a couple
family and children is slightly higher when compared to that for the Hunter Statistical Division.
Conversely the representation of one parent families and lone person households is significantly
lower. The higher concentration of families is supportive of the use of local sport and recreational
facilities.
In summary, the site is well located in terms of access and transport networks within Newcastle and lake
Macquarie areas. It is situated in close proximity to large residential subdivisions of Newcastle and Lake
Macquarie that have experienced strong population growth in recent years and are expected to
III Northern NSW Football Organisational Chart
8/12/2019 Business Case - Regional Football Facility - Australia
40/120
III. Northern NSW Football - Organisational Chart
MemberZones
Football FarNorth Coast
NNSWF Board of Directors
StandingCommittees
Referees
8/12/2019 Business Case - Regional Football Facility - Australia
41/120
North Coast
North CoastFootball
Football MidNorth Coast
NewcastleFootball
MacquarieFootball
Hunter ValleyFootball
Northern InlandFootball
Bill Walker, Michael Gaertner, Phil Holt,Alex McDonald, Helene ONeill,
Larry Urdarov
EA (CEO)Jacinta Brain
CEO
David Eland
Marketing / CommsManager
David Cromarty
FirstDivision
StateLeague
Referees
Finance ManagerBrendan Clarke
Operations ManagerAlan Nisbet
CompetitionsAdministrator
Sophie Milton
Community FootballManager
Peter Haynes
Technical DirectorDavid Smith
Club DevelopmentOfficer
Gary Fisher
Female ParticipationOfficer
Nyssa Suchanow
Game DevelopmentCo-ordination Officer
MarketingCo-ordinator
Larissa Adamczyk
NNSWISHead Coach
Wayne OSullivan
NNSWIS Ass/CoachPeter McGuiness
MerchandiseAdministrator
Julie Taylor
Web ContentCoordinator
David Slattery
Junior OfficeAdministratorNicole Clancy
Ops Coordinator,Manager Special Projects
Briana Sampson
Regional CommunityFootball Officers (4)
LeagueCorrespondents
(2) Matt FoxSarah Kane
FFA Skill AcquisitionTrainer
Andre Gumprecht
Futsal CoordinatorCasual
IV Northern NSW Football - Annual Financial Statements 2010 11
8/12/2019 Business Case - Regional Football Facility - Australia
42/120
IV. Northern NSW Football - Annual Financial Statements 2010.11
8/12/2019 Business Case - Regional Football Facility - Australia
43/120
8/12/2019 Business Case - Regional Football Facility - Australia
44/120
8/12/2019 Business Case - Regional Football Facility - Australia
45/120
8/12/2019 Business Case - Regional Football Facility - Australia
46/120
8/12/2019 Business Case - Regional Football Facility - Australia
47/120
8/12/2019 Business Case - Regional Football Facility - Australia
48/120
8/12/2019 Business Case - Regional Football Facility - Australia
49/120
8/12/2019 Business Case - Regional Football Facility - Australia
50/120
8/12/2019 Business Case - Regional Football Facility - Australia
51/120
8/12/2019 Business Case - Regional Football Facility - Australia
52/120
8/12/2019 Business Case - Regional Football Facility - Australia
53/120
8/12/2019 Business Case - Regional Football Facility - Australia
54/120
8/12/2019 Business Case - Regional Football Facility - Australia
55/120
8/12/2019 Business Case - Regional Football Facility - Australia
56/120
8/12/2019 Business Case - Regional Football Facility - Australia
57/120
8/12/2019 Business Case - Regional Football Facility - Australia
58/120
8/12/2019 Business Case - Regional Football Facility - Australia
59/120
V. Macquarie Football - Annual Financial Statements 2010.11
8/12/2019 Business Case - Regional Football Facility - Australia
60/120
8/12/2019 Business Case - Regional Football Facility - Australia
61/120
8/12/2019 Business Case - Regional Football Facility - Australia
62/120
8/12/2019 Business Case - Regional Football Facility - Australia
63/120
8/12/2019 Business Case - Regional Football Facility - Australia
64/120
8/12/2019 Business Case - Regional Football Facility - Australia
65/120
8/12/2019 Business Case - Regional Football Facility - Australia
66/120
8/12/2019 Business Case - Regional Football Facility - Australia
67/120
8/12/2019 Business Case - Regional Football Facility - Australia
68/120
8/12/2019 Business Case - Regional Football Facility - Australia
69/120
8/12/2019 Business Case - Regional Football Facility - Australia
70/120
8/12/2019 Business Case - Regional Football Facility - Australia
71/120
8/12/2019 Business Case - Regional Football Facility - Australia
72/120
8/12/2019 Business Case - Regional Football Facility - Australia
73/120
8/12/2019 Business Case - Regional Football Facility - Australia
74/120
8/12/2019 Business Case - Regional Football Facility - Australia
75/120
8/12/2019 Business Case - Regional Football Facility - Australia
76/120
8/12/2019 Business Case - Regional Football Facility - Australia
77/120
8/12/2019 Business Case - Regional Football Facility - Australia
78/120
8/12/2019 Business Case - Regional Football Facility - Australia
79/120
8/12/2019 Business Case - Regional Football Facility - Australia
80/120
VI. Preliminary Financial Feasibility Assessment
8/12/2019 Business Case - Regional Football Facility - Australia
81/120
8/12/2019 Business Case - Regional Football Facility - Australia
82/120
:
/ $
2 4 8 60% 65 2,496
2 4 8 60% 65 2,496
2 4 8 60% 65 2,496
2 4 8 60% 65 2,496
0 0 8 0% 65
0 0 8 0% 65
8/12/2019 Business Case - Regional Football Facility - Australia
83/120
0 0 8 0% 65
9,984
A 40
399,360
2 2 8 60% 50 960
2 2 8 60% 50 960
2 2 8 60% 50 960
2 2 8 60% 50 960 0 0 8 0% 50
0 0 8 0% 50
0 0 8 0% 50
3,840
A 40
153,600
/
16 2 8 120 60% 18,432
8 2 8 60 60% 4,608
23,040
4
92,160
2 1 4 2 25% 70 140
( ) 1 4 2 25% 70 140
1 4 2 25% 70 140
1 4 2 25% 70 140
1 4 2 25% 70 140
1 6 2 10% 70 84
1 6 2 10% 70 84
868
A 48
41,664
399,360
153,600
92,160
41,664
M:\Finance\Facility\Speers Point\DPI Business Case submission - NNSWF development for Speers Point Park 30/05/2012
8 1 0 8 0% 70
( ) 1 0 8 0% 70
1 0 8 0% 70
1 0 8 0% 70
1 4 8 5% 70 112
1 6 8 10% 70 336
1 6 8 10% 70 336
8/12/2019 Business Case - Regional Football Facility - Australia
84/120
784A 40
31,360
8 1 4 8 5% 70 112
( ) 1 4 8 5% 70 112
1 4 8 5% 70 112
1 4 8 5% 70 112
1 4 8 5% 70 112
1 6 8 10% 70 336
1 6 8 10% 70 336
1,232
A 8
9,856
A $/
71,680 60% 2.00$ 86,016
35,840 60% 1.00$ 21,504
17,920 60% 2.00$ 21,504
17,920 60% 3.00$ 32,256
51,200 100% -$
51,200 100% 3.00$ 153,600
16,000 25% 2.00$ 8,000
322,880
A A
A 614 30% 1,290 30.00$ 38,707
307 30% 645 30.00$ 19,354
58,061
& A ( ) 50,000
50,000
31,360
9,856
322,880
58,061
50,000
1,158,941
M:\Finance\Facility\Speers Point\DPI Business Case submission - NNSWF development for Speers Point Park 30/05/2012
(A ) 38 30.36 52 60,000
38.5 30.00 40 46,200
44.5 30.00 40 53,400
40 20.00 40 32,000
0 30.00 8
8/12/2019 Business Case - Regional Football Facility - Australia
85/120
38.5 30.00 8 9,240 36 20.00 8 5,760
206,600
%
38 16.45% 30.36 52 9,870
38.5 16.45% 30.00 40 7,600
44.5 16.45% 30.00 40 8,784
40 16.45% 20.00 40 5,264
0 16.45% 30.00 8
38.5 16.45% 30.00 8 1,520
36 16.45% 20.00 8 948
33,986
(/) ()
10 25 100% 50 25,000
2 25 100% 40 4,000
29,000
4 / 116,000
10,000
(/) ()
8 16 60% 40 25 76,800
8 8 60% 40 15 23,040
99,840
(/) () ( % )
8 16 60% 40 0.00%
8 8 60% 40 0.00%
116,000
10,000
99,840
33,986
206,600
M:\Finance\Facility\Speers Point\DPI Business Case submission - NNSWF development for Speers Point Park 30/05/2012
A 1,075 5.00 5,376
538 3.00 1,613
6,989
&
A & % 1,158,941 2%
6,989
5,000
10,000
23,179
8/12/2019 Business Case - Regional Football Facility - Australia
86/120
( )
A
& ( & )
&
5,000
50,000
5,000
1,004,625
154,316
40,000
100,000
248,369
44,662
M:\Finance\Facility\Speers Point\DPI Business Case submission - NNSWF development for Speers Point Park 30/05/2012
VII. 5 a-side football centre concept photographs
8/12/2019 Business Case - Regional Football Facility - Australia
87/120
8/12/2019 Business Case - Regional Football Facility - Australia
88/120
8/12/2019 Business Case - Regional Football Facility - Australia
89/120
8/12/2019 Business Case - Regional Football Facility - Australia
90/120
8/12/2019 Business Case - Regional Football Facility - Australia
91/120
8/12/2019 Business Case - Regional Football Facility - Australia
92/120
VIII. 5 a-side football light towers - photograph
8/12/2019 Business Case - Regional Football Facility - Australia
93/120
8/12/2019 Business Case - Regional Football Facility - Australia
94/120
IX. Proposed site layout aerial photograph
8/12/2019 Business Case - Regional Football Facility - Australia
95/120
THEESP
LANADEOAD
Location:
johnson
Datum:
Plan of: Proposed Site LayoutLot 2 D.P.1137785
Park Road & The Esplanade
Council: Lake Macquarie
Origin:Projection:Origin:North Direction:Contour Interval:
AHD
MGA
Grid
Date:Sheet:Plan By:Project Manager:Office:Plan Purpose:
13/02/20121 of 1RCBSHunterPlanning
Version:Client:Survey:AutoCAD:Our Ref:
B (16/05/2012)
N:\.\Dwg\238104-SP-SITE-005-B238104
Speers PointNSW N/A
Northern NSW Football
'OPTION 5'
NOTES:-
1. BOUNDARIES HAVE BEEN DETERMINED BY PLAN DIMENSIONS ONLY
AND HAVE NOT BEEN SURVEYED.
2. THIS PLAN HAS BEEN PREPARED FOR THE PURPOSE OF PLANNING AND
SHOULD NOT BE USED FOR ANYTHING OTHER THAN THAT PURPOSE.
LEGEND
SUBJECT LOT BOUNDARY
ADJACENT BOUNDARY
8/12/2019 Business Case - Regional Football Facility - Australia
96/120
PARK
ROAD
THE
ESPLANADE
DE
FIVE
ISLA
NDS
ROA
CREEK
RESER
VE
ROAD
BELL
STREET
HAMILTON STREE
T
PARK
ROAD
22D.P.17468
1D.P.998238
2
BUILDING
27PARKINGSPACES
25PARKINGSPACES
29PARKIN
GS
PACES
50PARKINGSPACES
"COPYRIGHT NOTICE"THIS PLANAND THE INFORMATIONIT CONTAINS ARE COPYRIGHT
ANDREMAINTHE PROPERTYOF ADWJOHNSONPtyLtd.
ADWJOHNSONPtyLtdGRANTS TO THE CLIENT NAMEDONTHIS
PLANA LICENCE TO USE THE INFORMATIONHEREON FORTHE
PURPOSE FORWHICHWE WERE ENGAGEDTO PERFORMTHE WORK.
USE OF THE PLANANDINFORMATION IT CONTAINS FORANY OTHER
PURPOSE IS NOT PERMITTEDUNLESS PRIORWRITTENAPPROVAL HAS
BEENOBTAINEDFROMADWJOHNSONPtyLtd.
u n i t 7 , b u i l d i n g 2 , 3 3 5 h i l l s b o r o u g h r o a d , w a r n e r s b a y 2 2 8 2 p h : ( 0 2 ) 4 9 7 8 5 1 0 0 f a x : ( 0 2 ) 4 9 7 8 5 1 9 9 h u n t e r @ a d w j o h n s o n . c o m . au a b n 6 2 1 2 9 4 4 5 3 9 8p t y. l t d.a d w j o h n s o n
Initial LayoutA 1 3/ 02 /2 01 2
CommentVer. Date Bar Scale 1: 1000 (A1), 1: 2000 (A3)
3
0
2
0
0 1
0
7
5
5
0
4
0
1
00
X. NSW Government - NSW 2021 Goals
8/12/2019 Business Case - Regional Football Facility - Australia
97/120
REBUILD THE ECONOMY
1. Improve the performance
of the NSW economy
2. Rebuild State finances
3. Drive economic growth
in regional NSW
4. Increase the competitiveness
of doing business in NSW
5. Place downward pressure
on the cost of living
6. Strengthen the NSW skill base
RETURN QUALITY SERVICES
TRANSPORT
7. Reduce
travel times8. Grow patronage
bli
HEALTH
11. Keep people
healthy andout of hospital
12 P id ld
FAMILY &
COMMUNITY
SERVICES
13. Better protect the
most vulnerable
POLICE
& JUSTICE
16. Prevent and
reduce the level
of crime
EDUCATION
15. Improve
educationand learning
outcomes for
NSW 202132 GOALS
8/12/2019 Business Case - Regional Football Facility - Australia
98/120
on public
transport by
making it a more
attractive choice
9. Improve customer
experience with
transport services
10. Improve
road safety
12. Provide world
class clinical
services with
timely access
and effective
infrastructure
members of ourcommunity and
break the cycle ofdisadvantage
14. Increase
opportunitiesfor people with
a disability byproviding supports
that meet theirindividual needs
and realise their
potential
17. Prevent and
reduce the level
of reoffending
18. Improve
community
confidence
in the justice
system
all students
RENOVATE INFRASTRUCTURE
19. Invest in critical infrastructure 20. Build liveable centres 21. Secure potable water supplies
STRENGTHEN OUR LOCAL ENVIRONMENT AND COMMUNITIES
22. Protect our natural environment
23. Increase opportunities for people tolook after their own neighbourhoodsand environments
24. Make it easier for people to beinvolved in their communities
25. Increase opportunities forseniors in NSW to fullyparticipate in community life
26. Fostering opportunity andpartnership with Aboriginal people
27. Enhance cultural, creative, sportingand recreation opportunities
28. Ensure NSW is ready to dealwith major emergencies andnatural disasters
RESTORE ACCOUNTABILITY TO GOVERNMENT
29. Restore confidence and integrityin the planning system
30. Restore trust in State and LocalGovernment as a service provider
31. Improve government transparencyby increasing access to governmentinformation
32. Involve the community in decisionmaking on government policy,services and projects
XI. Cost estimates football infrastructure Court Craft Pty Ltd
8/12/2019 Business Case - Regional Football Facility - Australia
99/120
8/12/2019 Business Case - Regional Football Facility - Australia
100/120
EstimateEstimateEstimateEstimate
SupplyandInstallationofSyntheticGrassSupplyandInstallationofSyntheticGrassSupplyandInstallationofSyntheticGrassSupplyandInstallationofSyntheticGrassFootballComplexFootballComplexFootballComplexFootballComplexforforforforSpeersPointSpeersPointSpeersPointSpeersPoint
CourtCraft(Aust)PtyLimitedCourtCraft(Aust)PtyLimitedCourtCraft(Aust)PtyLimitedCourtCraft(Aust)PtyLimitedABN:41003169015POBox6998,SilverwaterBC1811
Ph:1800996353Fax:97463921E-mail:[email protected]
EXCLUSIONSEXCLUSIONSEXCLUSIONSEXCLUSIONS .............................................................................................................................................. 3
FULLFULLFULLFULLSIZEFIELDSIZEFIELDSIZEFIELDSIZEFIELD........................................................................................................................................ 3
DIMENSIONS ............................................................................................................................................... 3B S 3
8/12/2019 Business Case - Regional Football Facility - Australia
101/120
BASESPECIFICATIONS............................................................................................................................... 3PROFILE ...................................................................................................................................................... 3FIELDDRAINAGE ........................................................................................................................................ 3PATHWAY.................................................................................................................................................... 4FENCINGWEHAVEALLOWEDTOINSTALLA1.2MHIGHTIMBERBARRIERTOTHEPERIMETERTOPPEDWITH1.2MOFCHAINMESHFENCING.WEHAVEALLOWEDFORTHISFENCINGTOINCREASETO3.6MBEHINDTHEGOALS.THEREAREANUMBEROFOTHEROPTIONSSUCHAS:FULLHEIGHTCHAINMESHFENCING,REPLACINGTIMBERWITHMETALPANELSANDFABRICNETTING. ............................................... 4
FIELDSURFACE .......................................................................................................................................... 4LIGHTING..................................................................................................................................................... 4
FIVEFIVEFIVEFIVE----AAAA----SIDESIDESIDESIDE................................................................................................................................................. 4
DIMENSIONS ............................................................................................................................................... 4BASESPECIFICATIONS............................................................................................................................... 4PROFILE ...................................................................................................................................................... 4FIELDDRAINAGE ........................................................................................................................................ 4PATHWAY.................................................................................................................................................... 4FENCING ..................................................................................................................................................... 4
FIELDSURFACE .......................................................................................................................................... 5LIGHTING..................................................................................................................................................... 5
CARPARKCARPARKCARPARKCARPARK.................................................................................................................................................... 5
DIMENSIONS ............................................................................................................................................... 5PERIMETER................................................................................................................................................. 5BASE ........................................................................................................................................................... 5LINEMARKINGANDSIGNS ......................................................................................................................... 5CARSTOPS................................................................................................................................................. 5LIGHTING..................................................................................................................................................... 5
ESTIMATIONESTIMATIONESTIMATIONESTIMATION................................................................................................................................................ 6
GENERALINFORMATIONGENERALINFORMATIONGENERALINFORMATIONGENERALINFORMATION ........................................................................................................................ 7
COURTCRAFTCOMPANYPROFILE: ................................................................................................ 7WHYCHOOSECOURTCRAFT? ......................................................................................................... 8
CourtCraft(Aust)PtyLimitedCourtCraft(Aust)PtyLimitedCourtCraft(Aust)PtyLimitedCourtCraft(Aust)PtyLimitedABN:41003169015POBox6998,SilverwaterBC1811
Ph:1800996353Fax:97463921E-mail:[email protected]
MRDAVIDELANDCHIEFEXECUTIVEOFFICERNORTHERNNSWFOOTBALL
HEXHAMNSW2322PH:0249648922FAX: 02 4964 8921
8/12/2019 Business Case - Regional Football Facility - Australia
102/120
FAX:0249648921www.northernnswfootball.com.auDearMrEland,Includedisourpriceestimationforplanningpurposesof2fullsizedfootballpitch(75mx110m),10five-a-sidepitches(25mx42m)andcarparkasdetailedand
yourconceptdrawing.EXCLUSIONSEXCLUSIONSEXCLUSIONSEXCLUSIONSCourtCraftcanundertakeallaspectsoftheproject.Howeverasdirectedandintheabsenceofspecificationswehaveexcludedthefollowingworksfromtheestimationatthisstage:
Bulkearthworks Environmentalcontrols ConstructionandSecurityfencing Externaltoourworkarea Powersupplyconnection Generallandscaping Arealightingexternaltofootballfieldsandcarpark Generalengineeringanddesign(wehaveallowedforourshopdrawings
andengineersupervision)
FULLFULLFULLFULLSIZEFIELDSIZEFIELDSIZEFIELDSIZEFIELDDimensionsWehaveallowedforapitchlinetolineof100mlongx65mwide.Wehaveallowedforasurroundstotaldimensionfencetofenceof110mlongx75mwide.BaseSpecificationsThebasespecificationvariesdependingonsitefactorsandbudget.Thiswillneedtobefurtherclarified.Ourestimateallowsforabaseof150mmroadgravel.ProfileTheprofilecanbeadjustedtosuitdrainagerequirements.Wehaveallowedforafall from the field centre to the outsides.
CourtCraft(Aust)PtyLimitedCourtCraft(Aust)PtyLimitedCourtCraft(Aust)PtyLimitedCourtCraft(Aust)PtyLimitedABN:41003169015POBox6998,SilverwaterBC1811
Ph:1800996353Fax:97463921E-mail:[email protected]
PathwayWehaveallowedforaconcretepathwaytothefieldperimeter.Fencing
Wehaveallowedtoinstalla1.2mhightimberbarriertotheperimetertoppedwith1 2m of chain mesh fencing We have allowed for this fencing to increase to 3 6m
8/12/2019 Business Case - Regional Football Facility - Australia
103/120
1.2mofchainmeshfencing.Wehaveallowedforthisfencingtoincreaseto3.6mbehindthegoals.Thereareanumberofotheroptionssuchas:fullheightchainmeshfencing,replacingtimberwithmetalpanelsandfabricnetting.FieldSurfaceCourtCraftcansupplyproductsfromanumberofthelargemanufacturersandwouldincludesomeoftheseoptionsinatender.Atthistimetheproposed
manufacturerofthesurfaceCourtCraftwouldinstallonyourprojectwouldbeAstroturf.Allmanufacturershaveavarietyofspecificationsandfinalselectionwilldependonbudgetandlevelofplayonthefield.LightingWehaveallowedfor9x18mlightpolestoeachsidewith52kwlightsperpole.Wehaveallowedconnectingthissystemtoapowersupplyadjacenttothefield.Whilethefinaldesignmayalterthisspecification,wewouldexpectthisdesignto
lightthefieldtoanaverageof500lux.FIVEFIVEFIVEFIVE----AAAA----SIDESIDESIDESIDEDimensionsWehaveallowedforasinglepitchdimensionof42mlongx25mwide.Wehaveallowedfortwobanksof5footballpitches.BaseSpecificationsThebasespecificationvariesdependingonsitefactorsandbudget.Thiswillneed
tobefurtherclarified.Ourestimateallowsforabaseof150mmroadgravel.ProfileTheprofilecanbeadjustedtosuitdrainagerequirements.Wehaveallowedforafallfromoneendtotheother.FieldDrainageWehaveallowedforagrateddrainalongoneendofeachgroupoffootballpitches
approximately150m.PathwayWehaveallowedforaconcretepathwaytotheperimeterofthe10pitch.
CourtCraft(Aust)PtyLimitedCourtCraft(Aust)PtyLimitedCourtCraft(Aust)PtyLimitedCourtCraft(Aust)PtyLimitedABN:41003169015POBox6998,SilverwaterBC1811
Ph:1800996353Fax:97463921E-mail:[email protected]
FieldSurfaceCourtCraftcansupplyproductsfromanumberofthelargemanufacturersandwouldincludesomeoftheseoptionsinatender.Lighting
8/12/2019 Business Case - Regional Football Facility - Australia
104/120
g gWehaveallowedfor4x10mhighlightpolesperpitch(total24poles)witha4x1000kwlightfittingspercourt.Wehaveallowedconnectingthissystemtoanadjacentpowersupply.CARPARKCARPARKCARPARKCARPARKDimensions
Wehaveallowedforacarparktobe220mlongwithvaryingwidthsandatotalareaof6690m2.PerimeterWehaveallowedforkerbandguttertoperimeter.BaseWehaveallowed150mmlayerofroadbaseanda30mmlayerofAC10hotmix
asphalt.LineMarkingandSignsAsrequired.CarStopsWehaveallowedfor100carstops.Lighting
Wehaveallowedfor8lightstobeinstalledon5mpoles.
CourtCraft(Aust)PtyLimitedCourtCraft(Aust)PtyLimitedCourtCraft(Aust)PtyLimitedCourtCraft(Aust)PtyLimitedABN:41003169015POBox6998,SilverwaterBC1811
Ph:1800996353Fax:97463921E-mail:[email protected]
ESTIMATIONESTIMATIONESTIMATIONESTIMATIONAsperabovenotesITEMITEMITEMITEM DESCRIPTIONDESCRIPTIONDESCRIPTIONDESCRIPTION PRICEPRICEPRICEPRICE
1.1 Preliminaries 40,500.001.2 Projectsupervision 182,000.001 3 S 15 000 00
8/12/2019 Business Case - Regional Football Facility - Australia
105/120
1.3 Surveycosts 15,000.001.4 Siteestablishment 16,300.001.5 Truckaccess 8,500.00
$262,300.00$262,300.00$262,300.00$262,300.002.2.2.2. TWOXFULLSIZEDTWOXFULLSIZEDTWOXFULLSIZEDTWOXFULLSIZEDPITCHPITCHPITCHPITCHSSSS2.1 Trimtheexistingbulkexcavation 58,260.002.1 Installkerb 75,600.002.3 Stormwatersystem 255,600.002.4 Installperimeterpath 68,640.002.5 Installation of barriers and chain mesh fence system as per
notes248,700.00
2.6 Installationofbase 693,000.002.7 InstallFIFAApprovedSyntheticGrass(noshockpad) 693,000.002.8 FIFAtestingandAccreditation 11,550.002.9 Supplyandinstallationofequipment 23,800.00
2.10 Installationoflightingsystem 325,000.00SUBSUBSUBSUB----TOTALTOTALTOTALTOTAL $$$$2222,453,150,453,150,453,150,453,150.00.00.00.003.3.3.3. TTTTENXENXENXENX5555----AAAA----SideFOOTBALLFIELDSSideFOOTBALLFIELDSSideFOOTBALLFIELDSSideFOOTBALLFIELDS 3.1 Trimtheexistingexcavation 29,850.003.2 Installkerb 50,160.003.3 Stormwatersystem 59,400.003.4 Installperimeterpath 55,170.003.5 Installation of barriers and chain mesh fence system as per
notes262,680.00
3.6 Installationofbase 441,000.003.7 InstallFIFAApprovedSyntheticGrass(noshockpad) 428,450.003.8 FIFAtestingandAccreditation 11,550.003.9 Supplyandinstallationofequipment 41,620.003.10 Installationoflightingsystem 233,200.00
SUBSUBSUBSUB----TOTALTOTALTOTALTOTAL $$$$1,61,61,61,613,080.0013,080.0013,080.0013,080.004.4.4.4. CARPARKCARPARKCARPARKCARPARK 4.1 Trimtheexistingexcavation 23,880.004.2 Installkerbandguttertoperimeter 69,190.00
4.3 Stormwatersystem 27,600.004.4 Installationofbase 237,360.004.5 Carparkstops 31,440.004.6 Linemarking 7,200.004 7 Install lighting system 30 000 00
CourtCraft(Aust)PtyLimitedCourtCraft(Aust)PtyLimitedCourtCraft(Aust)PtyLimitedCourtCraft(Aust)PtyLimitedABN:41003169015POBox6998,SilverwaterBC1811
Ph:1800996353Fax:97463921E-mail:[email protected]
5555.... LanLanLanLanddddscapingscapingscapingscaping 5.1 Mixture of Australian native plants, turf andmulcharea to the
perimeterofthetwofullsizedsoccerfields37,440.00
5.2 Mixture of Australian native plants, turf andmulcharea to theperimeteroftheFive-a-sidefootballpitches
30,100.00
SUBSUBSUBSUB TOTALTOTALTOTALTOTAL $$$$66667777 545454540 000 000 000 00
8/12/2019 Business Case - Regional Football Facility - Australia
106/120
SUBSUBSUBSUB----TOTALTOTALTOTALTOTAL $$$$66667,7,7,7,545454540.000.000.000.00 PORJECTTOTALPORJECTTOTALPORJECTTOTALPORJECTTOTAL $4,822,740.00$4,822,740.00$4,822,740.00$4,822,740.00
ALLPRICESEXCLUDEGALLPRICESEXCLUDEGALLPRICESEXCLUDEGALLPRICESEXCLUDEG.S.T..S.T..S.T..S.T.GENERALINFORMATIONGENERALINFORMATIONGENERALINFORMATIONGENERALINFORMATION
COURTCRAFTCOMPANYPCOURTCRAFTCOMPANYPCOURTCRAFTCOMPANYPCOURTCRAFTCOMPANYPROFILE:ROFILE:ROFILE:ROFILE:Court Craft is a specialist sports construction companywith a vast amount ofexperienceintheindustry.CourtCraftwasformedin1977andwastakenoverby the present management in 1983. We operate throughout NSW andQueensland. When CourtCraft commenced wewere primarily a sports courtconstruction company. At that time most sports in Australia particularly fieldsports were not played on synthetic surfaces. Court Craft has developed itsexpertise as this environment has changed and has branched out into manydifferentsportsandactivities.
AsacivilandgeneralconstructioncompanyCourtCraftisquitedifferenttootherparticipantsinthissector.Withtheexceptionofsomehighlyspecialisttradesitisourinhousestaffthatwillcarryoutthelionsshareoftheproject.Court Craft understands the issuesassociatedwith sport construction such asutility,surfacecharacteristicsandquality.CourtCraftcarriesoutallaspectsofaprojectfromplanning,councilsubmissions,constructionoffacilities,clubhouses,
amenities,lightingsystems,landscapingetc.CourtCraftbuildsawidevarietyofsportinginstallationsbothindoorandoutdoorplusgeneraloutdoorenvironments.This includes installationssuchasindustrialbuildings,shadestructures,schoolground constructions, netball courts, basketball courts, soccer fields, bowlsgreens,hockey fields, sport fields, cricketpitches,golf, playgrounds, volleyballcourts,badmintoncourtsandtenniscourts.CourtCraftisbasedonaphilosophyofservicetoallourclientsthroughahighlycompetentandwelltrainedworkforcewhohavemanyyearsofexperienceintheconstruction ofsportingfacilities.Thestability ofourworkforce,the experienceand supervision of senior management and the careful selection of suppliersallow us to maintain a consistent, professional standard of construction andsurfacing on all projects
CourtCraft(Aust)PtyLimitedCourtCraft(Aust)PtyLimitedCourtCraft(Aust)PtyLimitedCourtCraft(Aust)PtyLimitedABN:41003169015POBox6998,SilverwaterBC1811
Ph:1800996353Fax:97463921E-mail:[email protected]
worksattheChatswoodTennisClubcentreonFullersRoad.WearecurrentlyworkingontheNetballCourtsfortheCouncil.Similar constructionsundertaken byCourtCraft includea number ofsynthetichockey fields. Our relationship with Astroturf, our proven track record in theindustry and our ability to maintain our position as NSW premier sports
i i f h fi ld ill b f h hi h li
8/12/2019 Business Case - Regional Football Facility - Australia
107/120
constructioncompany,isproofthatyournewfieldwillbeofthehighestquality.WHYCHOOSECOURTCRAWHYCHOOSECOURTCRAWHYCHOOSECOURTCRAWHYCHOOSECOURTCRAFT?FT?FT?FT? Our wide and long experience guarantees a first class project with no
surprises. Ourqualitysystemhelpscontroltheprojectinaneasyandtransparentway OursiteforemenhavemanyyearsinconstructionandmanyyearswithCourt
Craftgivingthemwideexperienceinallaspectsofcourt/sportsconstruction Court Craft has a comprehensive list of references from councils, clubs,
schoolsandassociations. Court Craft has demonstrated over time ample ability to carry out
sophisticated,varied,largebudgetconstructionprojects.Finishontimeandonbudgettotheclientssatisfaction.
CourtCrafthasalotofrespectforthesafetyofitsworkersandformembersofthepublicandhasdevelopedaformalsafetypolicyasappropriatetoourindustry. By selecting a company with formal policies, our clients can beconfidentthattheyhavefulfilledtheirdutyofcare,greatly reducingpotentialforanysuccessfullegalclaims.
Court Craft maintains a high respect for the environment and we havedevelopedaformalenvironmentalpolicy.Weconductallprojectstoconformtostandards set by the EPA andotherapprovingauthorities suchas local
governmentfortheconstructionindustry. Court Craft has in place facilities for electronic communication including
email, electronic invoice submission and EFT payment. Court Craftsinsurancepolicies include20milliondollars inpublicliabilityandCourtCraftofcoursehasstatutoryWorkersCompensationCoverage.
Wetrust that this informationmeetswithyour requirements. If you require anyfurtherinformationpleasedonothesitatetocontactus.Yourssincerely,
XII. Concept Design & Cost estimates administration building
EJE Architecture Pty Ltd
8/12/2019 Business Case - Regional Football Facility - Australia
108/120
8/12/2019 Business Case - Regional Football Facility - Australia
109/120
8/12/2019 Business Case - Regional Football Facility - Australia
110/120
8/12/2019 Business Case - Regional Football Facility - Australia
111/120
Job Name : FOOTBALLFACILITY Job Description
Client's Name:
Item DescriptionItem AmountRateUnitQuantity Mark
Up %No.
8/12/2019 Business Case - Regional Football Facility - Australia
112/120
Football Facility, Speers Point, 12/08/121Trade :
1,500.00 m2 1,450.00Building works1 2,175,000.00
350.00 m2 450.00Extra over