© 2026 Zoe. All rights reserved.
Zoe is a legal information platform. Always consult the Federal Register of Legislation for authoritative text.
[2017] NSWCATCD 29
NCAT Consumer and Commercial
2016-04-14
Original judgment source is linked above.
Table of Contents APPLICATION BACKGROUND EVIDENCE Documentary Evidence Applicant's Evidence Statement of Charles Gordon Cupit Statements of Suzanne Carmel Lawrence Statement of 18 February 2016 Statement of 25 February 2016 Statement of 08 April 2016 Statement of 31 August 2016 Statements of Catherine Jane Montgomery Statement of 17 February 2016 Statement in Reply of 08 April 2016 Statements of David Peter Bedingfield Statement of 17 February 2016 Statement in Reply of 08 April 2016 Statement of Robert Stanley Jones 25 February 2016 Statement in Reply of Alan Dempsey dated 08 April 2016 Statement of Alex Marvelly dated 08 April 2016 Mitchell Burge Report of 17 September 2014 Mitchell Burge Report of 08 April 2016 Statement of Jerram Chippindale dated 08 April 2016 Respondent's Evidence Statements of Andrew Richard Burgess Affidavit of 23 March 2016 Statement of 29 August 2016 Statement of 08 September 2016 Statements of Neil Leybourne Smith Statement of 23 March 2016 LEGISLATIVE FRAMEWORK REGULATING RETIREMENT VILLAGES CONSIDERATION AND DETERMINATION Jurisdiction Preliminary "to facilitate resident input, where desired by residents, into the management of retirement villages" Adequate Provision of Information Capital Repairs, Capital Maintenance and Capital Replacement Item 6: Wages Administration Item 7: Wages Maintenance Item 12: Wages Replacement Staff Item 13: Recruitment Temporary Employees Item 18: Insurances Item 37: Tradesman Repairs Item 45: Security, Annual Fire and Safety Audit Item 46: Temper Valve Compliance Item 48: Electricity Items 63 and 64: Air Conditioning Maintenance Contract and Air Conditioning R&M Materials Item 69: Optional Services Recouped Item 70: Capital Works Fund Attachment 1: FY16-3 Proposed Budget Attachment 2: Items in dispute by budget version (variations compared to FY15) Attachment 3: Items in dispute by budget version showing variation - compared to FY15 proposed budget Attachment 4: Items in dispute by budget version showing variation - compared to FY15 actual budget Attachment 5: proposed budgets for item 37: Tradesman Repairs. Attachment 6: Parties' Submissions Attachment 7: Sakkara Budget 01/07/2015 to 30/06/2016
APPLICATION
BACKGROUND
It should be noted in particular in the three versions of the FY16 budget attached that Item 70 "Contribution to Capital Works Fund" appears twice in the budgets, first in the "Income" section and again in the "Expenditure Section". It is this item which relates to the FY15 decision of Senior Member Smith.
Annual operating expense $2,008,016.00 $1,624,486.00 deduct conceded ($10,000.00) $1,998,016.00 deduct irrigation subsidy ($8,152.00) ($8,152.00) deduct interest ($859.00) ($9,011.00) ($859.00) ($9,011.00) Total Recurrent Charges Proposed $1,989,005.00 $1,615,475.00
Item Applicant Claim Respondent Claim
FY15 FY16 Agrees Disputes Wages Administration - item 6 $289,413.00 $434,878.00 $304,878.00 $130,000.00 Wages Maintenance - item 7 $198,343.00 $222,227.00 $182,227.00 $40,000.00 Wages Replacement - item 12 $9,959.00 $13,547.00 $9,959.00* $3,591.00 Recruitment Temporary Staff - item 13 $0.00 $28,644.00 $0.00 $28,644.00 Insurance - item 18 $103,862.00 $109,318.00 $105,276.00 $4,042.00 Tradesman Repairs - item 37 $39,274.00 $78,913.00 $41,237.00 $37,676.00 Annual Fire Safety Certificates - item 45 $1,382.00 $24,309.00 $9,088.00 $15,221.00 Temper Mixing Valves - item 46 $84.00 $29,718.00 $3,517.00 $26,201.00 Electricity - item 48 $114,627.00 $101,038.00 $88,023.00 $23,015.00 Air Conditioning Maintenance Contract - item 63 $31,420.00 $35,882.00 $22,597.00 $13,285.00 Air Conditioning R & M Materials - item 64 $34,614.00 $68,225.00 $38,225.00 $30,000.00 Optional Services Recouped - item 69 ($30,694.00) ($23,299.00) ($40,731.00) $17,432.00 Contribution to Capital Works - item 70 $174,401.00 $73,614.00 $17,977.00 $55,637.00 Totals $966,685.00 $1,197,014.00 $782,273.00 $424,744.00
The respondent inserted the amount of $0.00 which does not make sense. I have changed this to the FY15 amount.
EVIDENCE
Applicant's Evidence
Statement of Charles Gordon Cupit
Statement of 18 February 2016
Items 37, 63 and 64 - 'discrete items concept'
Item 6 - Wages Administration
Item 7 - Wages Maintenance
Item 12 - Wages replacement employees
Item 13 - Recruitment temporary employees
Item 37 - Tradesman repairs
Item 45 - Annual Fire Safety Certificate including tagging
Item 46 - Temper valves
Item 48 - Electricity
Item 63 - Air-conditioning maintenance contract
Item 64 - Air-conditioning R&M Materials
Item 69 - Optional services
Item 70 - Capital Works Fund
Statement of 25 February 2016
Statement of 08 April 2016
Statement of 31 August 2016
Statement of 17 February 2016
Item 6 - Wages administration
Item 7 - Wages maintenance
Item 7 - Wages replacement staff
Item 18 - Insurance
Item 37 - Tradesman repairs
Item 45 - Annual Fire Safety certificate including tagging
Item 46 - Temper/Mixing Valve Compliance
Statement in Reply of 08 April 2016
Electricity
Correction to Previous Statement
Residents Committee's reply evidence
Statutory declaration of Richard Fletcher dated 23 March 2016
Affidavit of Neil Leybourne Smith dated 23 March 2016
Statutory declaration of Graham Laurance dated 22 March 2016
Affidavit of Andrew Burgess dated 23 March 2016
General Comments
Statement of 17 February 2016
Statement in Reply of 08 April 2016
History of ownership of the village
Village Manager and operations manager and management of the Village
Village Manager Selection
Aging Residents
Statement of Robert Stanley Jones 25 February 2016
Statement in Reply of Alan Dempsey dated 08 April 2016
Statement of Alex Marvelly dated 08 April 2016
Mitchell Burge Report of 17 September 2014 1. The Landings has installed "McQuay units" which experience shows to be of poor quality and design. McQuay currently have minimal technical support and have been taken over by another manufacturer. Spare parts are almost unavailable. The units at The Landings are in poor condition and if no action is taken units will continue to fail. The units are at the end of their lifespan. 2. The Landings has 220 McQuay units installed in residences and 15 in common property. If left to operate to destruction, the operator would incur a cost estimated at $2,350,000 + GST (which is calculated by an estimated unit replacement cost of $11,000 (incl GST) x 235). 3. Planned procedures: 1. Implement a stringent maintenance program; 2. Budget allocation of $40,000 per annum for minimum 4 units replacement for controlled allocated replacement; 3. Allocate a large area for the storage of spare equipment; 4. Failed units to be dismantled and usable parts itemised and stored with quarterly audits; and 5. Outdoor condensers have suffered deterioration and are electrically unsafe: estimate a cost of $30,000 to replace in 150 villas but proposed method could be accomplished for $14,800. 1. Budget per annum estimate: $131,420.00. If this proposal is implemented, Licensed to Chill estimate the air conditioning units can be kept operational "for many years to come" with a slow and controlled replacement program.
Mitchell Burge Report of 08 April 2016 1. This report is prepared in response to the Wood & Grieve report, sections 7 and 8 (although the report does not refer to section 8, going from section 7.1 to 7.7.1 and then to section 10 "Conclusion".) It is addressed to "To whom it may concern". 2. In relation to refrigerant "R22", Mr Burge states this refrigerant is not going to be phased out until 2029 and "the vast majority of units in Australia today are operational on R22 gas". 3. In relation to "maintenance documentation", Mr Burge states there is a current maintenance plan in place (and lists what appear to be plan numbers), the specific site reports being available on request. Mr Burge also states that there is a twice annual site evaluation and thorough quarterly maintenance. 4. Mr Burge states that the Clubhouse air conditioning system recently had a "major overhaul" as it was damaged by "incorrect power supply". He states that "most major electrical components were replaced, including Compressor Units, Compressor Contactor Units, Thermal expansion valve units, R-22 units and Bi-Flow Liquid Line Drier Units. He says that these units can be maintained for the foreseeable future and the system is now in good working order. 5. In relation to "review of maintenance", Mr Burge claims that if reviewed now, there would be a clear decrease in expenditure "and an increase in the unit's reliability". There has been a maintenance plan in place since 2014 and the previous "run to fail" system has been discarded. 6. Mr Burge states that in relation to expenditure from 2014-2015 there were many issues which date back to the initial construction, and since those years the number of breakdowns has decreased but there was a lot of expenditure relating to the "power supply issue". He says: "You will find that our expenditure actually went down which does not reflect on the overall system's conditions". 7. Noting that many of the systems do have significant corrosion, Mr Burge states that the units beyond repair are replaced with new Actron systems while the other original machines are maintained using decommissioned parts "therefore spreading out the cost of replacement over many years … and the associated cost saving evident". 8. Under the heading "Conclusions", Mr Burge asserts that the number of gas leaks (as shown in the expert witness report) is excessive, and "many of these units have not failed again". Licensed to Chill routinely replaces Schrader valves when repairing any gas leak, so as to alleviate future gas leaks and minimise the escape of R22. 9. Under the hearing "Component Failure Modes", Mr Burge states that the Wood & Grieve statement implying the systems are non-maintainable is incorrect. He supports this by describing the maintenance being carried out, suggesting that the repair of small problems prevents larger problems occurring. 10. Mr Burge states that he (or rather Licensed to Chill) is authorised to replace a maximum of 4 units per year, but it is his intention to gain approval for another 4 units per year. In relation specifically to 18/94 and 9/94 SNMD, he states that there is no other choice but to repair rather than replace because the interconnecting pipe installed during construction, as I understand his evidence, is a low pressure pipe only fit for R22 gas. He states that replacing the current old units with new units would require "major construction work". In the same way, the fact that the new units are "often" larger in size would also mean increased construction costs.' 11. In relation to the W & G review of invoices, Mr Burge states that the invoices contain only minimal information because the information is contained in the original quotation. 12. Under the heading "Conclusion" Mr Burge makes a number of assertions in relation to the maintenance program and future economic life of the McQuay air conditioning units and repeats some of his former statements and concludes by noting that whether the old units are kept or are replaced by new units, regular maintenance will still be required.
Statement of Jerram Chippindale dated 08 April 2016
Respondent's Evidence
Affidavit of 23 March 2016
Village Operator and Management Overview
"Five Star Myth"
FY16 Budget Items in Dispute
Overview and Detailed Comments on the Statements of Mr Bedingfield, Mr Cupit, Ms Montgomery and Ms Lawrence
Residents Committee Survey
Sakkara Cost Obligations
FY16 Proposed Budget Process
Statement of 29 August 2016 As with Ms Lawrence's statement of 31 August 2016, this statement of Mr Burgess is in response to Principal Member Harrowell's orders extracted above at paragraphs 86 and 87. Mr Burgess commences this statement by summarising the history of the "purpose" of The Landings: it was conceived originally to be the provision of affordable housing to retired Defence Force personnel. Without going into the detailed history of The Landings, Mr Burgess notes that it opened on 01 December 2003 but that by September 2009 the RAAF Association (RAAFA) had concluded it was no longer practical to retain ownership and the village was purchased by Sakkara (who had operated the village from its opening). Mr Burgess then extracts part of "one of Ku-ring-Gai Council's documents outlining the scope of expected 'care' arrangements to be put into place; …". This extract includes two sections, being "2.2.12 Ownership and Occupation" and "2.2.13 Support Services". The latter section is as follows: "Personal assistance packages may be purchased by residents which will be optioned to include: • Lawn mowing • Emergency response • Cleaning • Heavy housework only • Meal deliveries • Shopping • Home nursing
Meals will be prepared on site and will be available 3 times a day, 7 days a week. An emergency button will be fitted to the primary bathroom of each dwelling with an option for either a second button in the main bedroom or a pendent or both. The assistance package will comply with the provisions of the Retirement Villages Act 1989 [sic] and SEPP No. 5 Amendment No. 1."
Statement of 8 September 2016
Statement of 23 March 2016
Mr Smith's responses to statements by Sakkara's witnesses
Ms Montgomery
Ms Lawrence
Mr Cupit
Mr D Bedingfield
Ms Lawrence Supplementary Statement dated 25 February 2016
Supplementary Statement dated 25 February 2016 by Mr R S Jones
Concluding Statements
LEGISLATIVE FRAMEWORK REGULATING RETIREMENT VILLAGES
Jurisdiction
Preliminary
"to facilitate resident input, where desired by residents, into the management of retirement villages"
Adequate Provision of Information
Capital Repairs, Capital Maintenance and Capital Replacement
Item 6: Wages Administration
Item 7: Wages Maintenance
Item 12: Wages Replacement Staff
Item 13: Recruitment Temporary Employees
Item 18: Insurances
Item 37: Tradesman Repairs
Item 45: Security, Annual Fire and Safety Audit
Item 46: Temper Valve Compliance
Item 48: Electricity
Items 63 and 64: Air Conditioning Maintenance Contract and Air Conditioning R&M Materials
Item 69: Optional Services Recouped
Item 70: Capital Works Fund
Geoffrey Meadows Senior Member NSW Civil and Administrative Tribunal 31 May 2017
Attachment 1: FY16-3 Proposed Budget THE LANDINGS AT TURRAMURRA ANNUAL PROPOSED BUDGET FOR THE YEAR ENDED 30 JUNE 2016 BUDGET ACTUAL VARIANCE PROPOSED INCREASE INCREASE Proposed Budget Year: Year: Over & Above Over & Above 2014/2015 Year: 1/7/2014 to 30/6/2015 Year: 2014/2015 2015/2016 2014 / 2015 2014 / 2015Proposed Budget % Proposed Budget
Recurrent charges per resident per month $653.42 $785.08 131.66 20.15% Recurrent charges per resident per year $7,841.05 $9,420.99 1,580 20.15% Number of properties (divisor) 220 220 Estimated Income From recurrent charges $1,725,031 $2,072,619 $347,587 20.15%
INCOME Levies Resident Levies 1 1,550,630 1,517,974 (32,657) 1,999,005 448,374 28.92% Utilities Adjustment Charge 2 - Operator Contribution / Unsold Stock 3 - 8,000 8,000 8,152 8,152 Resident Levies For Capital Works Fund 70 174,401 174,401 - 73,614 (100,787) -57.79% Cont. Vacant Land Council Rates 4 - - Interest Income 5 1,355 1,477 121 859 (497) -36.64% Total Operating Income 1,726,387 1,701,851 (24,535) 2,081,629 355,243 20.58%
EXPENDITURE. Employment Costs Wages Administration 6 289,413 312,767 23,353 434,878 145,464 50.26% Wages Maintenance 7 198,348 204,943 6,595 222,227 23,879 12.04% Wages PCA 8 86,581 108,663 22,082 88,199 1,618 1.87% Annual Leave Loading 9 3,983 2,093 (1,891) 1,863 (2,120) -53.23% Superannuation 10 54,915 56,856 1,941 71,227 16,313 29.71% Payroll Tax - 4,466 4,466 Insurance - Workers Comp 11 21,168 (21,168) 27,379 6,211 29.34% Wages Replacement Staff 12 9,959 13,846 3,887 13,547 3,587 36.02% Recruitment Temporary Staff 13 - 28,644 28,644 Staff Training 14 2,925 2,866 (59) 3,447 522 17.83% PCA Emergency Callouts 15 425 701 276 701 276 64.86% Staff Meeting Time 16 - 619 619 - - Uniforms 17 1,026 1,286 260 1,863 837 81.58% Total Employment Costs 668,744 704,638 35,894 898,439 229,695 34.35% Administration Expenditure Insurance - General 18 103,862 92,687 (11,175) 109,318 5,456 5.25% Computer and Office Equipment 19 8,000 10,748 2,748 14,639 6,639 82.98% Photocopy & Printing 20 11,718 8,855 (2,863) 8,878 (2,840) -24.23% Stationery & Office Supplies 21 5,548 4,060 (1,488) 4,196 (1,352) -24.36% Residents Committee Expenses 22 799 799 - Admin Telephone 23 5,294 4,003 (1,291) 5,651 357 6.74% Admin Internet 24 840 1,537 697 1,344 504 60.00% Postage 25 335 199 (136) 202 (133) -39.60% Newspapers 26 272 74 (198) 447 175 64.22% Staff Amenities 27 513 513 992 992 Subscriptions 28 827 - (827) - (827) -100.00% Audit Fees (William Buck, HLB Mann Judd resigned) 29 21,600 12,100 (9,500) 12,100 (9,500) -43.98% Bank Fees 30 2,697 3,251 554 3,313 616 22.83% First Aid Supplies - 381 381 - - Total Administration Expenses 160,993 139,206 (21,787) 161,080 87 0.05% Grounds Maintenance Garden Maintenance 31 63,328 62,072 (1,256) 84,232 20,904 33.01% Lawn Cutting & Edging 32 23,650 24,363 713 25,150 1,500 6.34% Materials, Plants & Shrubs 33 4,800 4,616 (184) 4,771 (29) -0.60% Tree Removal & Tree Lopping 34 3,404 1,760 (1,644) 18,453 15,049 442.11% Total Grounds Maintenance 95,182 92,812 (2,370) 132,607 37,425 39.32% Building Repairs & Maintenance Window/Gutter Cleaning 35 46,554 17,858 (28,696) 40,447 (6,108) -13.12% Cleaning Materials & Equipment 36 1,136 2,613 1,477 2,662 1,526 134.37% Tradesman Repairs 37 39,274 60,774 21,500 78,913 39,639 100.93% Painting 38 - - - - - Maintenance Consumables 39 7,841 14,528 6,687 15,016 7,175 91.50% R&M Electrical/Light Globes 40 9,684 7,535 {2,149) 10,098 414 4.28% Plumbing and Sewer R&M 41 7,757 6,838 (919) 10,627 2,870 37.00% Pest Control 42 6,132 7,133 1,001 7,480 1,348 21.98% TV Maintenance/Foxtel Contract 43 4,158 3,943 (214) 4,128 (30) -0.72% R&M Locksmiths 44 699 253 (446) 690 (9) -1.27% R & M Equipment 2,580 2,580 - - Total Building Repairs & Maintenance 123,235 124,055 821 170,061 46,826 38.00% Legislative Requirement Costs Annual Fire Safety Certificate 45 1,382 - (1,382) 24,309 22,927 1658.97% Temper/Mixing Valve Compliance 46 84 - (84) 29,718 29,634 35278.57% Fire/Essential Services - Tests & Parts 47 13,248 21,064 7,816 19,834 6,586 49.71% Total Legislative Requirement Costs 14,714 21,064 6,350 73,860 59,146 401.97% Utilities Electricity 48 114,627 106,372 (8,255) 111,038 (3,589) -3.13 Gas 49 17,693 11,706 (5,987) 14,106 (3,587) -20.27% Total Energy 132,320 118,078 (14,242) 125,144 (7,176) -5.42% Council/Water Rates & Waste Municipal Rates 50 89,768 90,258 490 93,586 3,818 4.25% Water Service - Fixed Charge 51 15,776 22,301 6,525 22,725 6,949 44.05% Wastewater (sewerage) - Fixed 52 101,893 93,390 (8,503) 95,164 (6,728) -6.60% Water Usage 53 54,514 68,385 13,871 70,623 16,109 29.55% Trade Waste 54 1,684 8,094 6,410 8,153 6,469 384.14% Total Council/Water Rates & Waste 263,635 282,428 18,793 290,251 26,616 10.10% Vehicle Expenses Bus Expenses 55 5,616 3,144 (2,472) 5,876 260 4.63% Carts Maintenance 56 773 820 47 850 77 9.98% Toyota Ute Expenses 57 2,402 1,516 (886) 2,421 20 0.82% Total Vehicle Expenses 8,790 5,480 (3,310) 9,147 357 4.06% Elevators Elevator Contract, R&M and Registration 58 29,265 25,505 (3,760) 35,008 5,743 19.62% Elevator - Telephones 59 2,397 759 (1,638) 2,097 (300) -1232% Total Elevators 31,662 26,264 (5,398) 37,105 5,443 17.19% Emergency Call System Emergency Calls - Batteries 60 367 - (367) 372 5 1.43% E/call System - R&M 61 2,070 6,495 4,425 9,404 7,334 354.30% E/call System - Pagers 62 - - _ . - Total Emergency Call System 2,437 6,495 4,058 9,776 7,339 301.16% Air Conditioning Maintenance Air Conditioning Maintenance Contract 63 31,420 31,653 233 35,882 4,462 14.20% Air Conditioning R&M Materials 64 34,614 81,225 46,611 68,225 33,611 97.10% Total Air Conditioning Maintenance 66,034 112,878 46,844 104,107 38,073 57.66% Swimming Pool Maintenance Pool Chemicals 65 1,000 824 (176) 286 (714) -71.40% Pool Repair & Maintenance 66 605 1,570 965 4,773 4,168 688.89% Total Swimming Pool Maintenance 1,605 2,394 789 5,059 3,454 215.19% Clubhouse & Kitchen Bowling Green Expenses 67 3,040 1,447 (1,593) 8,603 5,563 183.00% Tea, Coffee & Clubhouse Supplies 68 9,211 5,878 (3,333) 6,075 (3,136) -34.04% less Optional Services Recouped 69 (30,964) (21,000) 9,964 (23,299) 7,665 -24.76% Total Clubhouse & Kitchen (18,713) (13,675) 5,038 (8,620) 10,093 -53.93% Contribution to capital works fund 70 174,401 174,401 - 73,614 (100,787) -57.79% Total Operating Expenditure 1,725,039 1,796,518 71,479 2,081,629 356,591 20.67%
Surplus/Deficit 1,348 (94,666) (96,014) -
Attachment 2: Items in dispute by budget version (variations compared to FY15) Item No. Line Item FY16-1 FY16-2 FY16-3 Amount Variation Amount Variation Amount Variation 6 Wages Administration $437,284 51.09% $434,878 50.26% $434,878 50.26% 7 Wages Maintenance $213,495 7.64% $210,428 6.09% $222,227 12 Wages Replacement Staff $13,554 36.09% $13,537 35.29% $13,547 13 Recruitment Temporary Staff $769 [New] $805 [New] $28,644 [New] 18 Insurance - General $95,949 -7.62% $88,974 -14.33% $109,318 37 Tradesman Repairs $79,935 29.08% $58,181 48.14% $78,913 45 Annual Fire Safety Certificate $2,436 76.29% $9,088 557.6% $24,309 46 Temper/Mixing Valve Compliance $29,718 35,278.57% $29,718 35,278.57% $29,718 [New] 48 Electricity $110,029 -4.01% $88,023 -23.21% $111,038 63 Air Conditioning Maintenance Contract $22,959 -26.93% $35,882 14.2% $35,882 14.2% 64 Air Conditioning R&M Materials $65,697 89.8% $54,663 57.92% $68,225 69 Optional Services Recouped ($31,459) 1.6% ($40,731) 31.54% ($23,299) 70 Contribution to Capital Works Fund $139,679 -19.91% $73,212 -58.02% $73,614
Attachment 3: Items in dispute by budget version showing variation - compared to FY15 proposed budget 1 2 3 4 5 6 7 8 9 10 11 12
Item No. Line Item FY15 Budget FY16-1 FY16-2 FY16-3 Amount Amount Variation Check Amount Variation Check Amount Variation Check 6 Wages Administration $289,413 $437,284 51.09% 51.09% $434,878 50.26% 50.26% $434,878 50.26% 50.26% 7 Wages Maintenance $198,348 $213,495 7.64% 7.64% $210,428 6.09% 6.09% $222,227 12.04% 12.04% 12 Wages Replacement Staff $9,959 $13,554 36.09% 36.10% $13,537 35.29% 35.93% $13,547 36.03% 36.03% 13 Recruitment Temporary Staff $0 $769 [New] N/A $805 [New] N/A $28,644 [New] N/A 18 Insurance - General $103,862 $95,949 -7.62% -7.62% $88,974 -14.33% -14.33% $109,318 5.25% 5.25% 37 Tradesman Repairs $39,274 $79,935 29.08% 103.53% $58,181 48.14% 48.14% $78,913 100.93% 100.93% 45 Annual Fire Safety Certificate $1,382 $2,436 76.29% 76.27% $9,088 557.60% 557.60% $24,309 1658.97% 1658.97% 46 Temper/Mixing Valve Compliance $84 $29,718 35278.57% 35278.57% $29,718 35278.57% 35278.57% $29,718 35278.57% 35278.57% 48 Electricity $114,627 $110,029 -4.01% -4.01% $88,023 -23.21% -23.21% $11,038 -90.37% -90.37% 63 Air Conditioning Maintenance Contract $31,420 $22,959 -26.93% -26.93% $35,882 14.20% 14.20% $35,882 14.20% 14.20% 64 Air Conditioning R&M Materials $34,614 $65,697 89.80% 89.80% $54,663 57.92% 57.92% $68,225 97.10% 97.10% 69 Optional Services Recouped ($30,964) ($31,459) 1.60% 1.60% ($40,731) 31.54% 31.54% ($23,299) -24.75% -24.75% 70 Contribution to Capital Works Fund $174,401 $139,679 -19.91% -19.91% $73,212 -58.02% -58.02% $73,614 -57.79% -57.79%
Attachment 4: Items in dispute by budget version showing variation - compared to FY15 actual budget 1 2 3 4 5 6 7 8 9 10 11 12 FY15 Actual and FY16 variation
Item No. Line Item FY15 Actual FY16-1 FY16-2 FY16-3 Amount Variation Check Amount Variation Check Amount Variation Check 6 Wages Administration $315,631 $437,284 51.09% 38.54% $434,878 50.26% 37.78% $434,878 50.26% 37.78% 7 Wages Maintenance $204,943 $213,495 7.64% 4.17% $210,428 6.09% 2.68% $222,227 8.43% 8.43% 12 Wages Replacement Staff $13,846 $13,554 36.09% -2.11% $13,537 35.29% -2.23% $13,547 -2.16% -2.16% 13 Recruitment Temporary Staff $0 $769 [New] N/A $805 [New] N/A $28,644 [New] N/A 18 Insurance - General $92,626 $95,949 -7.62% 3.59% $88,974 -14.33% -3.94% $109,318 18.02% 18.02% 37 Tradesman Repairs $66,739 $79,935 29.08% 19.77% $58,181 48.14% -12.82% $78,913 18.24% 18.24% 45 Annual Fire Safety Certificate $3,995 $2,436 76.29% -39.02% $9,088 557.60% 127.48% $24,309 508.49% 508.49% 46 Temper/Mixing Valve Compliance $84 $29,718 35278.57% 35278.57% $29,718 35278.57% 35278.57% $29,718 35278.57% 35278.57% 48 Electricity $97,579 $110,029 -4.01% 12.76% $88,023 -23.21% -9.79% $111,038 -88.69% -88.69% 63 Air Conditioning Maintenance Contract $31,653 $22,959 -26.93% -27.47% $35,882 14.20% 13.36% $35,882 14.20% 13.36% 64 Air Conditioning R&M Materials $93,360 $65,697 89.80% -29.63% $54,663 57.92% -41.45% $68,225 -26.92% -26.92% 69 Optional Services Recouped $34,184 ($31,459) 1.60% -192.03% ($40,731) 31.54% -219.15% ($23,299) -168.16% -168.16% 70 Contribution to Capital Works Fund $174,401 $139,679 -19.91% -19.91% $73,212 -58.02% -58.02% $73,614 -57.79% -57.79%
Attachment 5: proposed budgets for item 37: Tradesman Repairs. 5.1 - Budget dated 28 April 2015 - "37 Tradesman Repairs" page 103 Date Prepared: 14/04/2015 Prepared By: MP Date Updated: 28/04//2015 Updated By: ZDJ
CPI % Increase 1.60% 2015 YEAR 2016 YEAR Description ANNUALISED BUDGET Residence dishwasher, cooktops, oven, microwaves 16,667 15,918 Increased by CPI Electrician (lighting and electrical) P Selosse 12,189 12,384 Increased by CPI Plumber 14,281 14,509 Increased by CPI Garage doors 3,435 3,490 Increased by CPI Telephone 997 1,013 Increased by CPI Annual Generator Maintenance Charge (Kenshaw) 2,259 2,295 Increased by CPI Repair window sashes 4,752 - Moved to capital works Repair to Clubhouse Atrium - 4,054 Quote by Guidaci Interiors R&M Equipment/General Repairs 1,299 1,319 Increased by CPI General 10,289 10,453 Increased by CPI 65,167 65,435
New Expenses Equipment Hire - Cherry Picker 4,000 Quote to follow CO2 Sensors & fans in 2 SNMD 8,500 Quote to follow Vergola Servicing 2,000 $500*4 TOTAL ESTIMATE TRADESMAN REPAIR COSTS $65,167 $79,935 ITEM 37 Landings Village Budget 2016 Version 1
5.2 - Budget dated 01 June 2015 - "37 Tradesman Repairs" page 102 Date Prepared: 14/04/2015 Prepared By: MP Date Updated: 1/06/2015 Updated By: TD
CPI % Increase 1.60% 2015 YEAR 2016 YEAR Description Ver 1 ACTUAL BUDGET Residence dishwasher, cooktops, oven, microwaves 15,667 8,503 8,639 Increased by CPI Electrician (lighting and electrical) P Selosse 12,189 1,177 1,196 Increased by CPI Plumber 14,281 15,391 15,637 Increased by CPI Garage doors 3,435 4,409 4,479 Increased by CPI Telephone 997 1,559 1,584 Increased by CPI Annual Generator Maintenance Charge (Kenshaw) 2,259 2,089 2,122 Increased by CPI Repair window sashes Removed from budget as per NCAT orders RV 14/54814 Security 1,557 1,602 Increased by CPI R&M Equipment/General Repairs 1,299 15,824 16,078 Increased by CPI Once off charges from last year Incl Window Sashes 15,041 16,210 One off charges allocated in FY15 not required in FY16
Recoupments Sakkara (8,797) 65,167 66,739 51,337
TOTAL ESTIMATE TRADESMAN REPAIR COSTS $66,739 $51,337 ITEM 37
Roof Repairs 96 SNMD 4,807 Quote attached - Roofs Above & Beyond incl gst Roof Repairs 94 SNMD 7,139 Quote attached - Roofs Above & Beyond incl gst TOTAL ESTIMATE TRADESMAN REPAIR COSTS $66,739 $63,283 ITEM 37
5.3 - Budget dated 01 June 2015 - "37 Tradesman Repairs" page 85 Date Prepared: 14/04/2015 Prepared By: MP Date Updated: 1/06/2015 Updated By: TD
CPI % Increase 1.60% 2015 YEAR 2016 YEAR Description Ver 1 ACTUAL BUDGET Residence dishwasher, cooktops, oven, microwaves 15,667 8,503 8,639 Increased by CPI Electrician (lighting and electrical) P Selosse 12,189 1,177 1,196 Increased by CPI Plumber 14,281 15,391 15,637 Increased by CPI Garage doors 3,435 4,409 4,479 Increased by CPI Telephone 997 1,559 1,584 Increased by CPI Annual Generator Maintenance Charge (Kenshaw) 2,259 2,089 2,122 Increased by CPI Repair window sashes Removed from budget as per NCAT orders RV 14/54814 Security 1,557 1,602 Increased by CPI R&M Equipment/General Repairs 1,299 15,824 16,078 Increased by CPI Once off charges from last year Incl Window Sashes 15,041 16,210 One off charges allocated in FY15 not required in FY16
Anchor Point Certification 2,035 Annual Certification of Anchor Points $20.35 x 100 points Recoupments Sakkara (8,797) 65,167 66,739 53,372
TOTAL ESTIMATE TRADESMAN REPAIR COSTS $66,739 $53,372 ITEM 37
Roof Repairs 96 SNMD 4,807 Quote attached - Roofs Above & Beyond incl gst Roof Repairs 94 SNMD 7,139 Quote attached - Roofs Above & Beyond incl gst TOTAL ESTIMATE TRADESMAN REPAIR COSTS $66,739 $65,318 ITEM 37
5.4 - Budget dated 01 June 2015 - "37 Tradesman Repairs" page 86 Date Prepared: 14/04/2015 Prepared By: MP Date Updated: 1/06/2015 Updated By: TD
CPI % Increase 1.60% 2015 YEAR 2016 YEAR Description ANNUALISED BUDGET Residence dishwasher, cooktops, oven, microwaves 15,667 15,918 Increased by CPI Electrician (lighting and electrical) P Selosse 12,189 12,384 Increased by CPI Plumber 14,281 14,509 Increased by CPI Garage doors 3,435 3,490 Increased by CPI Telephone 997 1,013 Increased by CPI Annual Generator Maintenance Charge (Kenshaw) 2,259 2,295 Increased by CPI Removed from budget as per NCAT orders RV 14/54814 Repair window sashes 4,752 R&M Equipment/General Repairs 1,299 1,319 Increased by CPI Once off charges from last year Incl Window Sashes 16,210 One off charges allocated in FY15 not required in FY16
General 10,289 65,167 50,928
TOTAL ESTIMATE TRADESMAN REPAIR COSTS $65,167 $50,928 ITEM 37
Roof Repairs 96 SNMD 4,807 Quote attached Roof Repairs 94 SNMD 7,139 Quote attached TOTAL ESTIMATE TRADESMAN REPAIR COSTS $65,167 $62,874 ITEM 37
5.5 - Budget dated 19 August 2015 - "37 Tradesman Repairs" Date Prepared: 14/04/2015 Prepared By: MP Date Updated: 19/08/2015 Updated By: sl
CPI % Increase 1.60% 2015 YEAR 2016 YEAR Description Ver 1 ACTUAL BUDGET Residence dishwasher, cooktops, oven, microwaves 15,667 8,503 8,639 Increased by CPI incl GST Electrician (lighting and electrical) P Selosse 12,189 1,177 1,196 Increased by CPI incl GST Plumber 14,281 15,391 15,637 Increased by CPI incl GST Garage doors 3,435 4,409 4,479 Increased by CPI incl GST Telephone 997 1,559 1,584 Increased by CPI incl GST Annual Generator Maintenance Charge (Kenshaw) 2,259 2,089 2,122 Increased by CPI incl GST Security 1,557 1,602 Increased by CPI incl GST R&M Equipment/General Repairs 1,299 7,028 7,140 Pergola/timber work Washing 1800 9 x 200. Quoted (allowance for State 4 Villas only) Anchor Point Certification 2,035 Annual Certification of Anchor Points $20.35 x 100 points Recoupments Sakkara 50,126 41,732 46,235
TOTAL ESTIMATE TRADESMAN REPAIR COSTS $41,732 $46,235 ITEM 37
Roof Repairs 96 SNMD 4,807 Quote attached - Roofs Above & Beyond incl gst Roof Repairs 94 SNMD 7,139 Quote attached - Roofs Above & Beyond incl gst TOTAL ESTIMATE TRADESMAN REPAIR COSTS $41,732 $58,181 ITEM 37 Increase/(Reduction) $16,448.71
5.6 - Budget dated 19 October 2015 - "37 Tradesman Repairs" page 66 Date Prepared: 14/04/2015 Prepared By: MP Date Updated: 19/10/2015 Updated By: SL Chart of accounts 6_3030 CPI % Increase 1.90% 2015 YEAR 2016 YEAR Description Ver 1 ACTUAL BUDGET Residence dishwasher, cooktops, oven, microwaves 15,667 13,735 15,997 Increased by CPI incl GST Electrician (lighting and electrical) P Selosse 12,189 11,296 13,157 Increased by CPI incl GST Plumber 14,281 17,123 15,000 Increased by CPI incl GST Garage doors 3,435 3,923 4,569 Increased by CPI incl GST Telephone 997 2,145 2,498 Increased by CPI incl GST Annual Generator Maintenance Charge (Kenshaw) 2,259 6,071 2,145 Increased by CPI incl GST Security 3,559 4,191 Increased by CPI incl GST
R&M Equipment/General Repairs 1,299 8,078 9,408 Increased by CPI incl GST 50,126 65,969 66,967 GST ADDED TO LEDGER TOTALS
TOTAL ESTIMATE TRADESMAN REPAIR COSTS $65,969 $66,967 ITEM 37 Roof Repairs 96 SNMD 4,807 Quote attached - Roofs Above & Beyond incl gst Roof Repairs 94 SNMD 7,139 Quote attached - Roofs Above & Beyond incl gst TOTAL ESTIMATE TRADESMAN REPAIR COSTS $65,969 $78,913 ITEM 37
RETIREMENT VILLAGES ACT 1999 - SECT 93 93 Obligations of operator with respect to certain capital maintenance or replacement (1) The operator of a retirement village is to maintain each item of capital for which the operator is responsible in reasonable condition having regard to the following: (a) the age of the item, (b) the prospective life of the item, (c) the money paid to the operator by the residents under a village contract (including ingoing contributions). (2) If it is not practical to maintain an item of capital in accordance with this section, the operator may replace the item. (3) The operator of a retirement village must carry out the maintenance of, or replace, an item of capital for which the operator is responsible within a reasonable time after becoming aware of the need for the maintenance of replacement of the item.
Attachment 6: Parties' Submissions Note that the following are rough notes summarising the parties' well prepared and presented submissions, included in this form to at least partly reduce the size of these reasons. Submissions Applicant's Submissions Lists documentary evidence Law: Principles set out in Alloura Waters on 'repair', 'maintenance', 'replacement' and 'consumables' and Sakkara v Residents Committee RV 14/54814 (Member Smith decision FY15) Rejects principle of 'discrete' item - specific to that case ("Meadows' Law") History of litigation shows repetition of objections:
ATTACHMENT 7: SAKKARA BUDGET 01/07/2015 TO 30/06/2016 Proposed Budget 2015/2016
Recurrent charges per resident per month $701.16 Recurrent charges per resident per year $8,413.96 Number of properties (divisor) $220.00 Estimated Income From recurrent charges $1,851,072.00
INCOME Levies Resident Levies 1 $1,777,458.00 Utilities Adjustment Charge 2 Operator Contribution / Unsold Stock 3 $8,152.00 Resident Levies For Capital Works Fund 70 $73,614.00 Cont. Vacant Land Council Rates 4 Interest Income 5 $859.00 Total Operating Income $1,860,083.00
EXPENDITURE. Employment Costs Wages Administration 6 $304,878.00 Wages Maintenance 7 $222,227.00 Wages PCA 8 $88,199.00 Annual Leave Loading 9 $1,863.00 Superannuation 10 $71,227.00 Payroll Tax $4,466.00 Insurance - Workers Comp 11 $27,379.00 Wages Replacement Staff 12 $7,000.00 Recruitment Temporary Staff 13 $0.00 Staff Training 14 $3,447.00 PCA Emergency Callouts 15 $701.00 Staff Meeting Time 16 Uniforms 17 $1,863.00 Total Employment Costs $733,250.00
Administration Expenditure Insurance - General 18 $105,276.00 Computer and Office Equipment 19 $14,639.00 Photocopy & Printing 20 $8,878.00 Stationery & Office Supplies 21 $4,196.00 Residents Committee Expenses 22 Admin Telephone 23 $5,651.00 Admin Internet 24 $1,344.00 Postage 25 $202.00 Newspapers 26 $447.00 Staff Amenities 27 $992.00 Subscriptions 28 Audit Fees (William Buck, HLB Mann Judd resigned) 29 $12,100.00 Bank Fees 30 $3,313.00 First Aid Supplies Total Administration Expenses $157,038.00
Grounds Maintenance Garden Maintenance 31 $84,232.00 Lawn Cutting & Edging 32 $25,150.00 Materials, Plants & Shrubs 33 $4,771.00 Tree Removal & Tree Lopping 34 $18,453.00 Total Grounds Maintenance $132,606.00
Building Repairs & Maintenance Window/Gutter Cleaning 35 $40,447.00 Cleaning Materials & Equipment 36 $2,662.00 Tradesman Repairs 37 $66,967.00 Painting 38 Maintenance Consumables 39 $15,016.00 R&M Electrical/Light Globes 40 $10,098.00 Plumbing and Sewer R&M 41 $10,627.00 Pest Control 42 $7,480.00 TV Maintenance/Foxtel Contract 43 $4,128.00 R&M Locksmiths 44 $690.00 R & M Equipment Total Building Repairs & Maintenance $158,115.00
Legislative Requirement Costs Annual Fire Safety Certificate 45 $9,628.00 Temper/Mixing Valve Compliance 46 $29,718.00 Fire/Essential Services - Tests & Parts 47 $19,834.00 Total Legislative Requirement Costs $59,180.00
Utilities Electricity 48 $101,038.00 Gas 49 $14,106.00 Total Energy $115,144.00
Council/Water Rates & Waste Municipal Rates 50 $93,586.00 Water Service - Fixed Charge 51 $22,725.00 Wastewater (sewerage) - Fixed 52 $95,164.00 Water Usage 53 $70,623.00 Trade Waste 54 $8,153.00 Total Council/Water Rates & Waste $290,251.00
Vehicle Expenses Bus Expenses 55 $5,876.00 Carts Maintenance 56 $850.00 Toyota Ute Expenses 57 $2,421.00 Total Vehicle Expenses $9,147.00
Elevators Elevator Contract, R&M and Registration 58 $35,008.00 Elevator - Telephones 59 $2,097.00 Total Elevators $37,105.00
Emergency Call System Emergency Calls - Batteries 60 $372.00 E/call System - R&M 61 $9,404.00 E/call System - Pagers 62 Total Emergency Call System $9,776.00
Air Conditioning Maintenance Air Conditioning Maintenance Contract 63 $22,959.00 Air Conditioning R&M Materials 64 $64,980.00 Total Air Conditioning Maintenance $87,939.00
Swimming Pool Maintenance Pool Chemicals 65 $286.00 Pool Repair & Maintenance 66 $4,773.00 Total Swimming Pool Maintenance $5,059.00
Clubhouse & Kitchen Bowling Green Expenses 67 $8,603.00 Tea, Coffee & Clubhouse Supplies 68 $6,075.00 less Optional Services Recouped 69 -$31,830.00 Total Clubhouse & Kitchen -$17,152.00
Contribution to capital works fund 70 $73,614.00
Total Operating Expenditure $1,851,072.00 Annual Levy $8,413.96 Monthly Levy $701.16
Surplus/Deficit $0.00
I hereby certify that this is a true and accurate record of the reasons for decision of the Civil and Administrative Tribunal of New South Wales. Registrar DISCLAIMER - Every effort has been made to comply with suppression orders or statutory provisions prohibiting publication that may apply to this judgment or decision. The onus remains on any person using material in the judgment or decision to ensure that the intended use of that material does not breach any such order or provision. Further enquiries may be directed to the Registry of the Court or Tribunal in which it was generated. Decision last updated: 07 June 2017
Sakkara Investment Holding Pty Ltd atf Sakkara Landings Trust
Residents Committee The Landings