+ All Categories
Home > Documents > Shoalhaven Entertainment Centre Board

Shoalhaven Entertainment Centre Board

Date post: 23-Oct-2021
Category:
Upload: others
View: 1 times
Download: 0 times
Share this document with a friend
20
Attachment Folder Shoalhaven Entertainment Centre Board Monday 16 April 2012 1
Transcript
Page 1: Shoalhaven Entertainment Centre Board

Attachment Folder

Shoalhaven Entertainment Centre Board

Monday 16 April 2012

1

Page 2: Shoalhaven Entertainment Centre Board

2

Table of Contents FINANCE &CORPORATE SERVICES Item 2 Future Staffing Structure Page 3

Item 3 Ticket Sales Report Page 5

Item 4 No Ticketed Events – July 2011 to March 2012 Page 6

Item 5 Performance Budget as at 29 February 2012 Page 11

Item 6 Entrepreneurial Ventures Page 13

Item 7 LED Signage Proposal Page 14

2

Page 3: Shoalhaven Entertainment Centre Board

Shoalhaven Entertainment Centre Board - 16 April 2012 - Item 2 3

Page 4: Shoalhaven Entertainment Centre Board

Shoalhaven Entertainment Centre Board - 16 April 2012 - Item 24

Page 5: Shoalhaven Entertainment Centre Board

Shoalhaven Entertainment Centre

Show Details

From July 2011 to June 2012

Auditorium A- Studio S-Count Show / Artist Date Venue Tickets Sold Genre

NAC- Sound of Music 1/07/2011 Auditorium 490 CommunityNAC- Sound of Music- 2pm 2/07/2011 Auditorium 597 CommunityNAC- Sound of Music- 7:30pm 2/07/2011 Auditorium 570 CommunityClare Bowditch 2/07/2011 Studio 179 MusicSkipping Girl Vinegar 7/07/2011 Studio 109 MusicPoint Break Drama Workshops 11/07/2011 All 37 ChildrenDivas 13/07/2011 Auditorium 273 VarietySoweto Choir 17/07/2011 Auditorium 473 MusicThe Sum of Us 19/07/2011 Auditorium 177 TheatreMarcia Hines And Band 22/07/2011 Auditorium 598 MusicMoving Pictures 29/07/2011 Auditorium 170 MusicAthol Guy- Swinging Sixties 31/07/2011 Auditorium 293 MusicLoop The Loop 5/08/2011 Studio 90 MusicA Midsummer Night's Dream 16/08/2011 Auditorium 99 TheatreBallet Revolucion 24/08/2011 Auditorium 466 DanceTotal Havoc 3/09/2011 Auditorium 682 SportOften I Find That I Am Naked 7/09/2011 Auditorium 199 TheatreThe Man The Sea Saw 9/09/2011 Auditorium 262 ChildrenDora the Explorer - 10:30am 13/09/2011 Auditorium 627 ChildrenDora the Explorer - 1pm 13/09/2011 Auditorium 432 ChildrenSuzi Quatro 16/09/2011 Auditorium 803 MusicRed Cross Army Band 18/09/2011 Auditorium 410 CommunityShaolin Warriors 22/09/2011 Auditorium 412 VarietyMy Grandma Lived in Gooligulch 23/09/2011 Auditorium 813 ChildrenThe Delltones 24/09/2011 Auditorium 445 MusicJustice Crew 25/09/2011 Auditorium 774 DanceIn The Mood 28/09/2011 Auditorium 855 MusicLong Live Bon 29/09/2011 Auditorium 351 MusicThe Big Crack Up Variety Night 6/10/2011 Studio 184 CommunityLooney Tunes Live - 10:30am 8/10/2011 Auditorium 105 ChildrenLooney Tunes Live - 1pm 8/10/2011 Auditorium 94 ChildrenJudy, Frank and Dean 12/10/2011 Auditorium 362 VarietyThe Rock Show More! 14/10/2011 Auditorium 555 MusicAMTC Showtime - 7.30pm - SOLD OUT 15/10/2011 Studio 192 CommunityAMTC Showtime - 2pm - SOLD OUT 16/10/2011 Studio 192 CommunityHealthy Minds Conference 28/10/2011 Auditorium 35 CommunityKitty Flanagan 29/10/2011 Auditorium 525 ComedyJulie Anthony & Simon Gallaher 30/10/2011 Auditorium 382 MusicPlop! 6/11/2011 Auditorium 204 ChildrenLeo Sayer 11/11/2011 Auditorium 477 MusicWil Anderson 12/11/2011 Auditorium 409 ComedyTim Finn 18/11/2011 Auditorium 106 MusicPam Ayers 19/11/2011 Auditorium 668 ComedyCeltic Illusion 28/11/2011 Auditorium 148 DanceBerry Dance Studio - Wizard of Oz 2/12/2011 Auditorium 418 CommunityNeil Diamond Experience 7/12/2011 Auditorium 86 MusicDance Sensation Kiama - 10am 10/12/2011 Auditorium 626 CommunityDance Sensation Kiama -1pm 10/12/2011 Auditorium 351 CommunityDance Sensation Kiama - 4pm 10/12/2011 Auditorium 500 CommunityChristmas In Lazytown 15/12/2011 Auditorium 319 ChildrenJulieanne's School of Dance 16/12/2011 Auditorium 517 CommunityLe Pointe Dance Academy - Triple

Tribute

17/12/2011 Auditorium 516 CommunityPoint Break Drama - SOLD OUT 9/01/2012 Studio 41 ChildrenJosh Pyke 27/01/2012 Studio 142 MusicJustice Crew 18/02/2012 Auditorium 382 DanceAdam Brand 25/02/2012 Auditorium 531 MusicParkway Drive 29/02/2012 Auditorium 649 MusicElvis - Follow That Dream 2/03/2012 Auditorium 383 VarietyShoalhaven Awakening 3/03/2012 Auditorium 906 CommunityTotal Havoc 5 10/03/2012 Auditorium 496 SportTotal Havoc 5 Corporate Tables 10/03/2012 Auditorium 140 SportDavid Scheel - Don't Shoot Me… 14/03/2012 Auditorium 251 VarietyHenri Szeps - Wish I'd Said That 27/03/2012 Auditorium 166 TheatreJohn Rowles 7/04/2012 Auditorium 138 MusicThe Gruffalo's Child - 12pm 12/04/2012 Auditorium 193 ChildrenThe Gruffalo's Child - 2pm 12/04/2012 Auditorium 186 ChildrenScooby Doo - 10am 20/04/2012 Auditorium 474 ChildrenScooby Doo - 12pm 20/04/2012 Auditorium 125 ChildrenBootleg Beatles 2/05/2012 Auditorium 161 MusicRoss Noble 3/05/2012 Auditorium 561 ComedyMen In Pink Tights - Les Ballet's Elolle 11/05/2012 Auditorium 117 DanceJames and the Giant Peach 13/05/2012 Auditorium 216 ChildrenBruce Mathiske 13/05/2012 Studio MusicElmos World Tour 22/05/2012 Auditorium 278 ChildrenElmos World Tour 22/05/2012 Auditorium 196 ChildrenMelbourne Comedy Festival 24/05/2012 Auditorium 181 ComedyDusty the Concert 26/05/2012 Auditorium 77 MusicThe Boy From Oz 1/06/2012 Auditorium 74 CommunityThe Boy From Oz 2/06/2012 Auditorium 82 CommunityThe Boy From Oz 3/06/2012 Auditorium 118 CommunityThe Boy From Oz 8/06/2012 Auditorium 37 CommunityThe Boy From Oz 9/06/2012 Auditorium 30 CommunityThe Boy From Oz 10/06/2012 Auditorium 82 CommunityINXS 13/06/2012 Auditorium 449 MusicHappy Birthday Peter Rabbit - 10am 15/06/2012 Auditorium 62 ChildrenHappy Birthday Peter Rabbit - 12:30pm 15/06/2012 Auditorium 169 ChildrenMe and My Shadow -10am 22/06/2012 Auditorium 52 ChildrenMe and My Shadow -1pm 22/06/2012 Auditorium 60 Children

Audience Count 27862

Genre Count Percent

30% Music Music 24 27%

27862 Theatre 4 5%

Dance 5 6%

10% Comedy Comedy 5 6%

15% Children's Children 21 24%5% Sports Events Sport 3 3%

35,200 Variety 5 6%

5% Variety Events Community 21 24%

Full Year Audience Rate:79.15% 25% Community Events Total 88 100%

Period Audience Number

Genre Percentages

Estimated audience number for

2011/2012:

No

t Inc

lud

ing

co

rpo

rate

or p

riva

te h

ire

Business Plan Targets

2011/2012

10% Dance/Theatre

Shoalhaven Entertainment Centre Board - 16 April 2012 - Item 35

Page 6: Shoalhaven Entertainment Centre Board

SEC BOARD REPORT – 16TH APRIL 2012

Non-Ticketed Events Jul 2011 – Mar 2012

Date Event Name Hirer Location 2 Jul 2011 Zumba Classes Vicki Swift Studio 4 Jul NAIDOC Week Launch Shoalhaven City

Council Studio

5 Jul NAIDOC Week Film Presentation

Shoalhaven City Council

Studio

7 Jul The Gallery Function Room Launch

SEC The Gallery Function room

8 Jul Booth Partners Seminar Booth Partners Foyer Meeting Room 14Jul Dept Health Seminar Dept Health The Gallery Functin

Room 18 Jul Draft LEP Launch Shoalhaven City

Council

19 Jul Labour Co Presentation Shoalhaven City Council

Foyer Meeting Room

19 Jul St Georges Basin Sporting Field Contractor Meeting

Shoalhaven City Council

Foyer Meeting Room

20 Jul Smart Safe- Safety Information session

Shoalhaven City Council

Studio

21 Jul DLEP 09 Shoalhaven City Council

Foyer Meeting Room

25 Jul Shoal Walter Procurement Shoalhaven City Council

Foyer Meeting Room

26 Jul CDAT Meeting Shoalhaven City Council

Foyer Meeting Room

26 Jul - 30 Mar 2012

Little Kickers Little Kickers Illawarra Studio

28 Jul Asset Technologies – Shoal Water

Shoalhaven City Council

Foyer Meeting Room

1 Aug Local Govt Week School Debate

Shoalhaven City Council

Studio

2 Aug Product Launch – Helicopter Shoalhaven City Council

The Gallery Function Room

9 Aug Shoalhaven Traffic Committee

Shoalhaven City Council

Foyer Meeting Room

10 Aug TSR Contractor Meeting Shoalhaven City Council

Foyer Meeting Room

10 Aug WHS Team Brief Shoalhaven City Council

Foyer Meeting Room

10 Aug ACN Network Meeting Shoalhaven City Council

Foyer Meeting Room

11 Aug Aquatechnologies – Shoal Water

Shoalhaven City Council

Foyer Meeting Room

12 Aug Follow Up Procurement – Shoal Water

Shoalhaven City Council

Foyer Meeting Room

15 Aug Mental Health Regional Forum

Shoalhaven City Council

Studio

24 Aug ACN Network Meeting Shoalhaven City Council

Foyer Meeting Room

24 Aug Alternative Transport Meeting Shoalhaven City Council

Foyer Meeting Room

Shoalhaven Entertainment Centre Board - 16 April 2012 - Item 46

Page 7: Shoalhaven Entertainment Centre Board

25 Aug Panel Interviews Shoalhaven City Council

Foyer Meeting Room

25 Aug Shoalhaven Gallery and Museum Professionals Breakfast Meeting

Shoalhaven City Council

The Gallery Function Room

26 Aug Kangaroo Valley Sewerage Scheme

Shoalhaven City Council

Foyer Meeting Room

31 Aug ANZ Bank NSW South Coast Communication Seminar

ANZ Bank The Gallery Function Room

31 Aug LJ Hooker Auction LJ Hooker Foyer Meeting Room 1 Sep Booth Partners Seminar Booth Partners Foyer Meeting Room 2 Sep Transport Working Group Shoalhaven City

Council Foyer Meeting Room

5 Sep Anniversary Dinner Rotary Club of South Nowra

The Gallery Function Room

9 Sep Bushcare Representative Group

Shoalhaven City Council

Foyer Meeting Room

13 Sep Bushcare Representative Group

Shoalhaven City Council

Foyer Meeting Room

13 Sep Gen Y Meeting Shoalhaven City Council

Foyer Meeting Room

14 Sep Software Replacement Draft Functional Specification Review

Shoalhaven City Council

Foyer Meeting Room

14 Sep Confidential HR Meeting Shoalhaven City Council

Foyer Meeting Room

14 Sep Interview SEC Foyer Meeting Room 17 Sep Nowra Stage Dance Festival Total Image Auditorium 19 Sep Interviews- Asset Officer Shoalhaven City

Council Foyer Meeting Room

22 Sep Product Delivery Team Brief Shoalhaven City Council

Foyer Meeting Room

23 Sep Confined Spaces – Aquatics Shoalhaven City Council

Foyer Meeting Room

25 Sep Nowra Stage Dance Festival Total Image Auditorium 29 Sep NKL Financial Planning

Seminar NKL Financial Services

Foyer Meeting Room

30 Sep Dept of Defence Presentation Dept of Defence Auditorium 6 Oct Breastfeeding Awareness

Shoalhaven Launch Shoalhaven City Council

The Gallery Function Room

7 Oct Photograph Judging Shoalhaven City Council

Studio

10 Oct SEC Board Meeting Shoalhaven City Council

Foyer Meeting Room

11 Oct Interviews Shoalhaven City Council

Foyer Meeting Room

11 Oct Section Managers Forum Shoalhaven City Council

Foyer Meeting Room

14 Oct NSW Dept of Education Seminar

NSW Dept of Education

Studio

15 Oct Trophy Presentation Dinner Southern Football Assn

Auditorum

28 Oct Kids Alive Pantomime Kids Alive- Laurie Lawrence

Auditorium

28 Oct Healthy Minds Conference Shoalhaven Suicide Prevention

Studio

Shoalhaven Entertainment Centre Board - 16 April 2012 - Item 4 7

Page 8: Shoalhaven Entertainment Centre Board

2 Nov Centaman Training Shoalhaven City Council

Foyer Meeting Room

4 Nov 808 Squadron Ball Dept of Defence Auditorium 8 Nov Aquatics Business Plan

Review Shoalhaven City Council

Foyer Meeting Room

10 Nov Leisure Services Team Meeting

Shoalhaven City Council

Foyer Meeting Room

14 Nov St Johns High School Yr 12 Formal

St Johns High School Auditorium

14 Nov Centaman Training Shoalhaven City Council

Foyer Meeting Room

14 Nov Gen Y Meeting Shoalhaven City Council

Foyer Meeting Room

15 Nov Meeting with Planet Footprint Shoalhaven City Council

Foyer Meeting Room

15 Nov Illawarra TAFE Expo TAFE NSW Entire Venue 22 Nov SEC Board Meeting Shoalhaven City

Council Foyer Meeting Room

23 Nov Family Law Pathways Network Meeting

Anglicare Foyer Meeting Room

24 Nov Kinghorne St Defects Shoalhaven City Council

Foyer Meeting Room

24 Nov Meeting Shoalhaven City Council

Foyer Meeting Room

24 Nov SPI Review Shoalhaven City Council

Foyer Meeting Room

25 Nov Power FM Comp Winners Christmas Party

SEC The Gallery Function room

25 Nov Interviews Shoalhaven City Council

Foyer Meeting Room

29 Nov Meeting Shoalhaven City Council

Foyer Meeting Room

30 Nov – 1 Dec Anglicare Training Seminar Anglicare Level 4 Meeting Room 1 Dec Booth Partners Seminar Booth Partners Foyer Meeting Room 2 Dec Christmas Party South Coast

Aboriginal Medical Servicve

The Gallery Function Room

5 Dec Cambewarra Public School Presentation

Cambewarra Public School

Auditorium

6 Dec Lucrum Financial Seminar Lucram Financial Services

Foyer Meeting Room

6 Dec Water and Serwage strategies

Shoalhaven City Council

Foyer Meeting Room

7 Dec OHS Training Seminar Shoalhaven City Council

Studio

7 Dec Keeping Them Safe Seminar ACWA for DPA Studio 8 Dec Nowra Anglican College

Presentation Evening Nowra Anglican College

Auditorium

12 Dec SEC Board Meeting Shoalhaven City Council

Foyer Meeting Room

12 Dec Interviews Shoalhaven City Council

Foyer Meeting Room

13 Dec MYOB Training Seminar Computer Accounting & training Services

Level 4 Meeting Room

13 Dec South Coast Regional Risk Management Meeting

Shoalhaven City Council

Foyer Meeting Room

Shoalhaven Entertainment Centre Board - 16 April 2012 - Item 48

Page 9: Shoalhaven Entertainment Centre Board

17 Dec Staff Christmas Party Power FM The Gallery Function Room

20 Dec Graduation Ceremony University of Wollongong Shoalhaven Campus

Entire Venue

21 Dec LJ Hooker Auction LJ Hooker Foyer Meeting Room 16 Jan 2012– 9 Mar

Integrated Software Project Shoalhaven City Council

Foyer Meeting Room, Gallery Function Room

17 Jan Raven Control Strategy Discussion

Shoalhaven City Council

Foyer Meeting Room

23 Jan Private Meeting Hands Across NSW Foyer Meeting Room 24 Jan Private Meeting Shoalhaven City

Council – HR Dept Foyer Meeting Room

1 Feb Facebook & Social Media Workshop

SEC – Shoalhaven City Council

Foyer Meeting Room

6 Feb SEC Board Meeting Shoalhaven City Council

Foyer Meeting Room

8 Feb Consultative Committee Shoalhaven City Council

Gallery Function Room

14 Feb Shoal Water- Dylan O’Brien Shoalhaven City Council

Foyer Meeting Room

29 Feb Shoalhaven Tourism Master Plan Workshop

Shoalhaven City Council

Level 4 Meeting Room

29 Feb LJ Hooker Auction LJ Hooker Studio 29 Feb Volunteers Information

Consultation Shoalhaven City Council

Foyer Meeting Room

1 Mar Booth Partners Seminar Booth Partners Foyer Meeting Room 7 Mar Professional Careers

Snapshot Shoalhaven City Council

Gallery Function Room

8 Mar Consultative Committee Shoalhaven City Council

Gallery Function Room

8 Mar DVD Launch Sthn Cross Community Housing

Studio Theatre

14 Mar Safety Around Schools Forum

Shoalhaven City Council

Studio Theatre

14-15 Mar Integrated Software Project Shoalhaven City Council

Foyer Meeting Room

15 Mar Office of Environment & Heritage – E-Waste Facilitated Sessions

Office of Environment & Heritage

Level 4 Meeting Room

15 Mar Ezi Debit Presentation Shoalhaven City Council

Gallery Function Room

21 Mar Interviews – HR Dept Shoalhaven City Council

Foyer Meeting Room

21 Mar Aussie Host Training Shoalhaven City Council

Gallery Function Room

23 Mar Shoalhaven On Show Business Expo/conference

Shoalhaven Business Chamber

Entire Venue

27 Mar Predator Control Progress meeting

Shoalhaven City Council

Foyer Meeting Room

28 Mar Aussie Host Training Shoalhaven City Council

Gallery Function Room

29 Mar Office of Environment & Heritage – Combatting Illegal Dumping

Office of Environment & Heritage

Level 4 Meeting Room

Shoalhaven Entertainment Centre Board - 16 April 2012 - Item 4 9

Page 10: Shoalhaven Entertainment Centre Board

29 Mar Section Managers Meeting Shoalhaven City Council

Gallery Function Room

29 Mar NASPO Business Review Seminar

Dept of Defence – NASPO – HMAS Albatross

Studio Theatre, Gallery function Room.t

30 Mar Weeds of National Significance

Shoalhaven City Council

Foyer Meeting Room

Shoalhaven Entertainment Centre Board - 16 April 2012 - Item 410

Page 11: Shoalhaven Entertainment Centre Board

67% Through Year

Income Budget Actual Variance %

Trading OperationsBox Office

Booking Fee $101,709 $50,235 $51,474 49.4%Credit Card Fees $15,256 $11,667 $3,589 76.5%Other Income Recoupment $50,299 $12,505 $37,794 24.9%Ticketek Revenue $1,118 $987 $131 88.3%

CateringFood and Beverage $388,421 $264,792 $123,629 68.2%

MerchandiseCommission $6,498 $5,518 $980 84.9%

$563,301 $345,703 $217,598 61.4%

Venue HireMain Auditorium $90,000 $96,077 -$6,077 106.8%Studio $5,600 $6,379 -$779 113.9%Meeting Room Hire $2,275 $4,444 -$2,169 195.4%The Gallery $4,550 $1,700 $2,850 37.4%

$102,425 $108,600 -$6,175 106.0%

Recoupable

Production Staffing Front of House $77,789 $33,521 $44,268 43.1%Production Staffing Back of House $101,395 $49,133 $52,262 48.5%Cleaning Charges $35,187 $15,446 $19,741 43.9%Electricity & Power $12,940 $4,091 $8,849 31.6%Other $88,706 $77,926 $10,780 87.8%

$316,017 $180,117 $135,900 57.0%

Entrepreneurial VenturesRevenue From Entrepreneurial Ventures $192,100 $93,127 $98,973 48.5%

OtherOther $4,784 $5,480 -$696 114.6%Marketing Sales $4,482 $450 $4,032 10.0%

Total Income $1,183,109 $733,478 $449,631 62.0%

Shoalhaven Entertainment Centre Report February 2012

Shoalhaven Entertainment Centre Board - 16 April 2012 - Item 5 11

Page 12: Shoalhaven Entertainment Centre Board

67% Through Year

ExpenditureBudget Actual Variance %

Trading OperationsBox Office

Staffing $136,937 $67,026 $69,911 48.9%Box Office Maintenance $10,560 $4,974 $5,586 47.1%Bank Charges $5,085 $8,928 -$3,843 175.6%Ticketek expenses $224 $332 -$108 148.3%Sundries $5,000 $3,696 $1,304 73.9%

CateringCost of Goods Sold $166,526 $111,383 $55,143 66.9%Staffing $212,852 $139,797 $73,055 65.7%

$537,184 $336,137 $201,047 62.6%

RecoupableProduction Staffing Front of House $75,789 $31,778 $44,011 41.9%Production Staffing Back of House $99,395 $61,565 $37,830 61.9%Cleaning Charges $35,187 $11,522 $23,665 32.7%Other $88,706 $73,279 $15,427 82.6%

$299,077 $178,144 $120,933 59.6%

Entrepreneurial VenturesExpenses from Entrepreneurial Ventures $193,420 $137,253 $56,167 71.0%Marketing $19,134 $11,487 $7,647 60.0%

$212,554 $148,739 $63,815 70.0%

Fixed CostsManagement Salaries $310,528 $224,501 $86,027 72.3%Conferences/Staff Training $9,000 $4,311 $4,689 47.9%Staff Amenity/Uniforms $4,500 $5,173 -$673 114.9%Electricity & Gas $119,978 $65,125 $54,853 54.3%Cleaning Charges $28,630 $8,667 $19,963 30.3%Motor Vehicle Hire $14,354 $10,171 $4,183 70.9%Maintenance - General $87,795 $77,652 $10,143 88.4%Breakdown Maintenance $5,000 $3,345 $1,655 66.9%Waste Removal $4,594 $3,968 $626 86.4%Licences $11,799 $5,679 $6,120 48.1%Security $21,882 $12,074 $9,808 55.2%Water Rates & Other Taxes $3,575 $961 $2,614 26.9%Building Insurance $60,559 $37,152 $23,407 61.3%Marketing $151,918 $105,329 $46,589 69.3%Telephone $7,631 $6,149 $1,482 80.6%Payroll tax $42,551 $23,871 $18,680 56.1%

$884,294 $594,129 $290,165 67.2%

Total Expenses $1,933,109 $1,257,149 $675,960 65.0%

Subsidy -$750,000 -$523,671 $226,329 69.8%

Shoalhaven Entertainment Centre Report February 2012

Shoalhaven Entertainment Centre Board - 16 April 2012 - Item 512

Page 13: Shoalhaven Entertainment Centre Board

Proft and Loss for Entrepreneurial Ventures

Henri Szeps 'Wish I said that' James and the Giant PeachGenre Theatre Genre Kids theatreDate 27th March 2012 Date 13th May 2012Ticket price $39 - $45 Ticket price $17 - $28.50Break Even 400 Break Even 545Number of shows 1 Number of shows 1Marketing 2400 Marketing 2200Attendance 166 Est Attendance 300Net Income $5,553.78 Net Income $5,812.50Expense $12,585.99 Expense $11,068.67Total -$7,032.21 Total -$5,256.17

Happy Birthday Peter Rabbit Me and My ShadowGenre Kids Genre KidsDate 15th June 2012 Date 22nd June 2012Ticket price $12.50, $23.50 Ticket price $12.50 - $23.50Break Even 400 per show (800) Break Even 400 per show (800)Number of shows 2 Number of shows 2Marketing 2200 Marketing 2200Est Attendance 350 Est Attendance 300Net Income $5,462.50 Income $4,305.00Expense $13,553.70 Expense $12,180.40Total -$8,091.20 Total -$7,875.40

After 1st July 2012

Sydney Dance Company'sActing Workshops The Land of Yes and the Land of NoGenre Variety Genre AdultDate 7th - 10th July 2012 Date 14th July 2012Ticket price $120 - $175 Ticket price $44.40 - $55.50Break Even 30 per day (60) Break Even 600Number of sessions 2 Number of shows 1Marketing 500 Marketing 5000Est Attendance 80 Est Attendance 400Net Income $11,360.00 Net Income $16,652.63Expense $8,458.90 Expense $25,255.04Total $2,901.10 Total -$8,602.41

Tom Burlinson, Now We're Swinging Rhinestone Rex and Miss MonicaGenre Music Genre TheatreDate 4th August 2012 Date 14th September 2012Ticket price $42.60 - $49.00 Ticket price $39.00 - $45.00Break Even 450 Break Even 450Number of shows 1 Number of shows 1Marketing 3300 Marketing 3300Est Attendance 400 Est Attendance 350Net Income $16,277.87 Net Income $12,785.93Expense $19,206.90 Expense $16,537.87Total -$2,929.03 Total -$3,751.94

Caravan Burlseque Rhonda BurchmoreGenre Cabaret Theatre Genre MusicDate 22nd September 2012 Date 3rd OctoberTicket price $69.00 - $88.00 Ticket price $44.40 - $49.00Break Even 240 Break Even 450Number of shows 1 Number of shows 1Marketing 3300 Marketing 4400Est Attendance 300 Est Attendance 400Net Income $20,439.66 Net Income $16,632.33Expense $20,375.26 Expense $18,106.90Total $64.40 Total -$1,474.57

I Bunyip Possum MagicGenre Children's Genre Children'sDate TBA Date TBATicket price $12.50 - $23.50 Ticket price $12.50 - $23.50Break Even 1000 Break Even 1000Number of shows 2 Number of shows 2Marketing 2200 Marketing 2200Est Attendance 600 Est Attendance 1200Net Income $6,510.00 Net Income $17,460.00Expense $15,375.22 Expense $14,602.69Total -$8,865.22 Total $2,857.31

Shoalhaven Entertainment Centre Board - 16 April 2012 - Item 613

Page 14: Shoalhaven Entertainment Centre Board

Sydney :: Brisbane :: Melbourne :: Perth :: Adelaide :: Hobart Page: 1/7

ABN: 89 115 416 601

QUOTATION

To: Shoal Haven Entertainment Centre Attn: Bob Mangan Mobile:

Email: [email protected] Phone: 02 4429 5751 Date: 10 August 2010

Re: Outdoor LED display

Quote Reference: QM100809174 Shoal Haven Ent. Centre (G10-Video) About LED-Signs LED Signs is an Australian, nationally established “Visual Display Company” and is part of the „eCash‟ and „Global Payment Technologies‟ group. LED-Signs design and manufacture digital visual displays, media and signage solutions to the outdoor and indoor advertising organisations, Casino‟s, Clubs, Hotels and other industries throughout Australia. Through the development and supply of Video Walls, Super Screens, Multimedia Displays, Multi-Line Graphic Signs and Scoreboards, LED-Signs have become a leader in these technologies. LED-Signs‟ head office, administration and logistics centre is based in North Ryde, NSW with our primary factory and project management facility in Brisbane, backed up by our North Ryde factory. In addition, LED-Signs has local offices and sales and service facilities located in Melbourne, Adelaide Hobart and Perth close to where our customers are located so that we can provide greater support. Through our parent company LED-Signs has resources and offices in New York, London, Lima (South Africa), Netherlands and Bocksburg (South Africa) with direct LED-Signs offices being opened in New Zealand and London to support our international growth.

LED Superscreens / Video Screens Superscreens is the common name given to large outdoor video replay screens, generally relating to their „super‟ size. LED-Signs manufacture LED screens in any size, from the smallest of indoor screens right through to extremely large skysigns that can be installed 30 or more stories off the ground. The traditional superscreen, being video replay screens for sports stadiums and outdoor events are around 30 square metres in size and sit mid range between indoor screens and skysigns. Three items classify the type of screen and in turn the price:

- Indoor / Semi-Outdoor / Outdoor. Does the screen need to be weatherproof and industrial design or will it be used in a sheltered location. Indoor screens use a lower brightness LED and Outdoor screens require the latest in LED technology to achieve the brightness, viewing angle and colour balance. Semi-Outdoor relates to a mid range brightness LED, suitable for sheltered or high ambient indoor light and the housing being indoor rated construction.

- Pixel Size. This is the size of the pixel or „dots‟ that make up the image. The further the viewing audience is from the sign the larger the pixel that can be used. A smaller pixel results in many more pixels per square meter and this directly relates to the price so you want use the largest possible pixel to achieve the viewing requirement. Consideration also needs to be paid to the number of pixels depending of the display requirement, for example a live video feed in high definition requires a greater resolution (number of pixels) that a screen to display text only.

- LED Component. Many grades of LED‟s are available in the low end specification. However in the high end there are a lot less and then they are classified into batch‟s and quality. This is the most difficult aspect of a video screen for a consumer to understand as the lifetime and colour of the screen is directly related to the component. For this initial proposal, LED-Signs will offer „VENUS V15‟ grade chip a very high quality and proven component. Alternately we can offer CREE or NICHIA both

Shoalhaven Entertainment Centre Board - 16 April 2012 - Item 714

Page 15: Shoalhaven Entertainment Centre Board

Quote Reference: QM100809174 Shoal Haven Ent. Centre (G10-Video)

Sydney :: Brisbane :: Melbourne :: Perth :: Adelaide :: Hobart LED Signs Pty Ltd | 13-15 Lyonpark Rd, North Ryde NSW 2113 | 1300 553 555 Page: 2/7

who are in the premium component market with unique patent technology or we can offer a reduced brightness V13 chip or a selection of budget grade Asian alternatives. As well as the component referred to as the „chip‟ attention must be paid to the packager as often the company that packages the chip into the led mould if a different provider and if a low quality packager is utilised the quality is also compromised.

Some reference sites

Canberra Entertainment Centre

Full Colour RGB display – text, graphics and still images 10mm pitch - Screen size 2880mL x 1980mmH

Just Jeans Chadstone (VIC)

Full colour graphic screen (Live video / animation) 25mm pitch SMD technology, large pitch for artistic effect

9M x 4.2M custom design to accommodate glass, pillar, door track and security sensor

Shoalhaven Entertainment Centre Board - 16 April 2012 - Item 715

Page 16: Shoalhaven Entertainment Centre Board

Quote Reference: QM100809174 Shoal Haven Ent. Centre (G10-Video)

Sydney :: Brisbane :: Melbourne :: Perth :: Adelaide :: Hobart LED Signs Pty Ltd | 13-15 Lyonpark Rd, North Ryde NSW 2113 | 1300 553 555 Page: 3/7

Exchange Plaza Perth WA

ASX full matrix full colour screen Two (2) Signs, one on each side of the building Installed on 41st floor - LED section 12M x 1600mm visible 25mm pixel, 480 x 64 pixel resolution - Visible (legible) in excess 1Km

Coates Hire Botany, Sydney NSW Full Colour RGB graphic sign -136 x 88 pixel resolution 25mm pixel pitch Size 3600mm x H2400mm - Wireless Bluetooth communication

Shoalhaven Entertainment Centre Board - 16 April 2012 - Item 716

Page 17: Shoalhaven Entertainment Centre Board

Quote Reference: QM100809174 Shoal Haven Ent. Centre (G10-Video)

Sydney :: Brisbane :: Melbourne :: Perth :: Adelaide :: Hobart LED Signs Pty Ltd | 13-15 Lyonpark Rd, North Ryde NSW 2113 | 1300 553 555 Page: 4/7

Optical Intensity: 10mm pitch: 2500 cd/m2 / nit

14mm pitch: 4500 cd/m2 / nit 20mm pitch: 5800 cd/m2 / nit

LED Rated Lifetime: 100,000 hours Viewing Angle: 120º Horizontal, 45º Vertical

*** It should be noted that all manufacturers use different criteria to rate viewing angle. Comparative installs have show LED Signs viewing angle to exceed other manufacturers who have rated viewing angle to 150 º

System Connection

PRODUCT REQUIREMENT

Specification

Colour: Full Colour Full Matrix RGB LED display System: LED Text and Full Colour still images Features: LED-Signs screen control application

.avi .swf .mpg animated graphic display

.jpg .bmp still image display Built in text editor for text display Predefined transition effects for text and images Optional Live DVD play feature

Optional Live camera play (including webcam function) Optional video capture play (external video camera or video player) Optional live TV play (TV tuner card or input via capture card) Optional direct video display via LED-Signs scala system

Pixel Size: 10mm, 14mm & 20mm Pixel Construction: 4 x LED per pixel Construction: Thermal controlled ventilation

IP65 industrial case design for weather protection Fabricated modules for installation to structure by others

Brightness Control: Auto dimming control - 16 levels ambient brightness control - Manual control peak brightness level

Manual brightness override, 256 levels configurable Electrical: Thermal and electrical overload protection Electrical power surge and spike arresting Meanwell switch mode power supplies, self resetting

Shoalhaven Entertainment Centre Board - 16 April 2012 - Item 717

Page 18: Shoalhaven Entertainment Centre Board

Quote Reference: QM100809174 Shoal Haven Ent. Centre (G10-Video)

Sydney :: Brisbane :: Melbourne :: Perth :: Adelaide :: Hobart LED Signs Pty Ltd | 13-15 Lyonpark Rd, North Ryde NSW 2113 | 1300 553 555 Page: 5/7

Quote

Option 1: The first option is for 10mm pitch. This is the same screen specification as the display at the Canberra Entertainment centre (as pictured in the reference sites). This screen is a little bigger to suit your available wall space. I would recommend this option for best viewing close up.

Model: G10-304x224-RGB

10mm pitch 3040mmL x 2240mmH

Supply Price: $100,140+ GST Price to supply and install: $150,000+ GST

Option 2: The second option is for 14mm pitch. For the same supply and install price your screen size increases.

Model: G14-288x216-RGB

14mm pitch 4032mmL x 3024mmH

Supply Price: $96,580+ GST Price to supply and install: $150,000+ GST

Option 3: The third option is for 20mm pitch. This is the option I recommend for attracting attention to the venue from the furthest distance; the 20mm pitch gives you the largest display size of 4480mmL x 3360mmH and will be more visible as people are turning from the main road and approaching the venue.

Model: G20-224x168-RGB

20mm pitch 4480mmL x 3360mmH

Supply Price: $88,090 + GST Price to supply and install: $150,000+ GST

Optional Live Video System: Price: $4,500+ GST

Shoalhaven Entertainment Centre Board - 16 April 2012 - Item 718

Page 19: Shoalhaven Entertainment Centre Board

Quote Reference: QM100809174 Shoal Haven Ent. Centre (G10-Video)

Sydney :: Brisbane :: Melbourne :: Perth :: Adelaide :: Hobart LED Signs Pty Ltd | 13-15 Lyonpark Rd, North Ryde NSW 2113 | 1300 553 555 Page: 6/7

Artistic Impression

Shoalhaven Entertainment Centre Board - 16 April 2012 - Item 719

Page 20: Shoalhaven Entertainment Centre Board

Quote Reference: QM100809174 Shoal Haven Ent. Centre (G10-Video)

Sydney :: Brisbane :: Melbourne :: Perth :: Adelaide :: Hobart LED Signs Pty Ltd | 13-15 Lyonpark Rd, North Ryde NSW 2113 | 1300 553 555 Page: 7/7

Delivery Packing and Freight is included within Australia to a single destination. Special delivery requirements including re-delivery or tailgate delivery may attract additional charges. Standard delivery for made to order products are packed and shipped within 60 days from signed order confirmation. Manufacture time will vary depending on public holidays, especially Christmas and Easter period as well as possible supplier shortages. Delivery times will vary depending on destination and carrier transport times. LED Signs can not be held liable for any penalties relating to late delivery. Installation Pricing for structure, installation and engineering included in this quote. Terms All prices quoted are valid for 30-days from the date of this quotation and are subject to LED Signs standard terms and conditions of sale. Warranty Any product supplied by LED Signs Pty Ltd includes a standard 36-month replacement parts warranty. Options for extended warranties, maintenance agreement or service contract are available on request. LED Signs warranty does not cover special site access equipment required to access the sign for repairs. This includes and is not limited to items such as scaffolding, cherry pickers, road closures, council permits, cranes, riggers, electricians and abseilers. GST All prices quoted are excluding GST and any other local taxes

YOUR CONTACT

Maurice Fitzgerald NSW Account Manager

[email protected]

Mobile: 0458 996 994

Phone: 1300 553 555 Fax: 1300 554 555

Sales: Service:

Accounts:

[email protected] [email protected] [email protected]

Head Office: Level 1, 13-15 Lyonpark Rd

North Ryde, NSW 2113 Direct: (02) 9887 8680

Factory: Unit 6, 17-19 University Drive

Meadowbrook, QLD 4131 Direct: (07) 3299 7933

This quotation is confidential has been provided at the specific request of the addressee to ascertain LED Signs Pty Ltd product details to supply specific product as required. Disclosure to any third party can only be done with the written consent of LED Signs and that party will inturn be bound by confidentiality. Prices and specifications are privileged information. If you are not an intended recipient, you should not read, copy, use or disclose the contents without authorisation and we request you contact us at once on 1300 553 555. Any views expressed in this quotation and any other documentation provided does not necessarily reflect the views of LED Signs Pty Ltd.

LED Signs guarantee to beat any equivalent

Australian manufactured product by 5%. Refer to web site for full terms and conditions.

Optional 3 Year extended warranty available on LED Signs full product range.

Shoalhaven Entertainment Centre Board - 16 April 2012 - Item 720


Recommended