EXECUTIVE SUMMARY
2022-2023
THE HILLS SHIRE COUNCIL
Ex ecutiv e Summar y | 2022-2023
HILLS SHIRE PLAN SNAPSHOT
The Executive Summary of the Hills Shire Plan summarises the Hills Shire Plan Delivery Program Actions and provides a Budget Snapshot. For more detailed information please refer to the complete Hills Shire Plan document available on Council’s website.
SYDNEY
VEN
X HILL GR
BELLA VISTA BEA
WISEMANS FERRY
LEETSVALE
MAROOTA LOWER PORTLAND
SACKVILLE NORTH
SOUTH MAROOTA
CATTAI
GLENORIE
MIDDLE DURAL
DURAL MARAYLYA
BOX HILL
KENTHURST ANNANGR
OV ROUSE HILL E
BEAUMONT HILLS KELLYVILLE
GLENHA VEN
CASTLE HILL
BAULKHAM HILLS WEST PENNANT HILLS NORTH ROCKS
BELLA VISTA NELSON NEW SOUTH WALES
SYDNEY
NORWEST NORTH KELLYVILLE GABLES
27
Suburbs
4.76
Persons per hectare - average density (2020)
Y
Area
386km 2
as at 30 June 2020 (Census data 2016)
290,900
Forecast population 2036
- McCrindle Research 2019THE HILLS SHIRE COMMUNITY
183,791
Forecast population 2020
53.1% 57,707
of households are made up of couples with children
Households Forecast 2021
Source: Population &
household forecasts, 2016 to 2036, prepared by .id (informed decisions), October 2017.
39%
of The Hills workforce are local residents
17.9%
of dwellings are medium
17,720
Registered Cats
as at 30 June 2021
51,127
Registered Dogs 26% Increase in dog ownership
as at 30 June 202138
Median Resident
Age
28.6%
of homes in The Hills have solar, the NSW average is 25%
76
Different languages spoken at home
33.5%
Bachelor degree or higher (28.3%
Greater Sydney)
33.8%
of households fully owned their home
44.7%
purchasing their home
16.0%
Renting privately
or high density (2016)
1.92kg
less residual waste per household per week than the average Sydney household
RENTFOR
MANAGING OUR MONEY
Investment Revenues Domestic Waste &
Stormwater Charges Rates & Annual Charges
Other Revenue Grants & Contributions User Fees & Charges
Total Recurrent Income 2022-2023
$174.8M
COUNCIL’S SOURCES OF REVENUE
Building a Vibrant Community
& Prosperous Economy
Proactive Leadership
Shaping Growth
Delivering &
Maintaining Infrastructure
Valuing Our Surroundings
$47.8M $8.0M $10.1M BUDGET BY THEME
48.3%
19.6%
15.6%
9.7%
4.9% 1.9%
$151.7M $54.1M
TOTAL EXPENDITURE OF $272M COMPRISES OF:
•
Recurrent Expenditure (excluding depreciation) $144.9M•
Capital Purchases & Capital Works Expenditure - $126.9M (of which $89.6M is funded from Developer Contributions).17.6% OF TOTAL BUDGET OF $272 MILLION
New Actions
•
Investigate options of providing a new cemetery including the feasibility of providing a creamtorium at Castle Hill Cemetery. Estimated completion - 23-24•
Investigate the feasibility of providing a second Aquatic Centre along with the update of the Recreational Strategy. Estimated completion - 23-24•
Investigate the feasibility of a Performing Arts Centre. Estimated completion - 24-25•
Undertake an internal desktop review of the current events program along with any budget implications. Estimated completion - 22-23•
Provide options available for the use of the Atrium along with budget implications.Estimated completion - 22-23
$47.8M BUILDING A
VIBRANT COMMUNITY
& PROSPEROUS ECONOMY
Aged & Disability
$6.7M
Providing Child Care Services
$6.1M
Library Services
$7.8M
SES & Bushfire Operations
$5.0M
Promote Economic &
Business Growth
$0.6M
$
Community Events
$1.8M
Communications &
Marketing
$1.3M
Community Buildings
& Venue Hire
$4.9M
Community Services
& Donations
$1.0M
Community Buildings Capital Renewal
$5.7M
Pensioner Subsidy
$1.3M
Waves Fitness &
Aquatic Centre
$5.6M
PROACTIVE LEADERSHIP
3.0% OF TOTAL BUDGET OF $272 MILLION
Governance Activities
$8.0M
$8.0M
New Actions
•
Undertake a review of the Community Engagement Strategy along with any budget implications as part of the next Delivery Program with any identified actions then being able to be considered for future budget allocations as required.Estimated completion - 22-23
SHAPING GROWTH
3.7% OF TOTAL BUDGET OF $272 MILLION
Land use & developer contributions planning Infrastructure planning
for all assets & asset inspections
$10.1M
$6.1M $4.0M
New Actions
•
Complete development of a Public Domain Strategy. Estimated completion - 22/23•
Investigate the options of developing a Model of the The Shire along with budget implications. Estimated completion - 22/23•
Undertake a review of public Arts in The Shire along with any budget implications.Estimated completion - 22-23
Current Actions from previous Council term
•
Revisit Master Plan and then the town planning controls re Baulkham Hills Town Centre. Estimated completion - 22/23•
Develop car parking policy for Council Centres (Castle Hill, Rouse Hill, Baulkham Hills). Estimated completion - 22/23DELIVERING &
MAINTAINING
INFRASTRUCTURE
Big Ticket Items
Infrastructure Design
& Project Management
Traffic Facilities
New Footpaths, Cycleways & Bridges
Street Lighting
$2.2M
$2.8M
$6.0M
$6.7M
Acquiring Land for Open Space Embellishment
$58.8M
Various New Parks Construction
$2.1M
Renewal of exsisting Parks & Gardens
$3.2M
Purchase of Plant &
Equipment
$3.7M
Storm Water &
Waterways Projects
$2.0M
Maintain Existing Parks
& Bushland
$15.1M
55.8% OF TOTAL BUDGET OF $272 MILLION
Maintain Civil Assets
$12.6M
$151.7M
Stringer Road Reserve Northern Playing Fields
$16.7M
Cattai Creek Corridor Revitalisation
$3.6M
New & Renewal of Existing Roads
$14.3M
George Thornton Field Extension
$1.9M
Current Actions from previous Council term
•
To conduct a strategic review of total field maintenance costs and cost recovery principles for grass sports fields including turf wickets and report back to Council. Estimated completion - 22/23VALUING OUR SURROUNDINGS
19.9% OF TOTAL BUDGET OF $272 MILLION
Waste & Recycling
Environmental Sustainability
$2.0M
$33.2M
Regulatory Services
$5.0M
Development Assessments
$7.3M
Environmental Public Health & Monitoring
$2.3M
Subdivision &
Development
Certification $4.3M
$54.1M
Current Actions from previous Council term
•
Update current DCP to include Public Domain and Character Controls. Estimated completion - 22/23•
Investigate innovative waste strategies. Estimated completion - 22/23Stock image
OUR ASSETS & LIABILITIES
(as at 30 June 2021)$4.2
MILLION
This trend is expected to
continue
This budget drives actions now for our Shire’s future. It provides the infrastructure and services to meet our future challenges. It outlines a commitment to retaining our quality of life through projects and planning that foster continued business and population growth.
LOOKING AHEAD
Council is debt free and has been since 2002.
Asset renewal ratio well above industry standards indicating we are renewing our assets, relative to the rate they are depreciating.
Financial sustainability is strong and expected to continue.
- - -
WHAT WE HAVE
WHAT WE OWE
WHAT WE HAVE ASSETS
Cash &
investments
$471M
$38M
Debtorsprepayment inventory
$3,816M
InfrastructureLIABILITIES
$116M
Creditors Employee entitlements
EQUITY
$4,209M
A As A A we sta ty
nd o
Unrestricted current ratio will remain well above
benchmarks over the long term indicating sound
liquidity.
OPERATING SURPLUS
NET WORTH
•
Unrestricted current ratio will remain well above benchmarks over the long-term, indicating sound liquidity.•
Rates income represents 48% of total income. The general rate increase for FY22/23 of 1.6% equates to 34 cents per week for an average residential assessment of around$1,123.82 per annum*.
•
High priority given for capital infrastructure spending of $127M•
Sufficient asset renewal spending to maintain assets at acceptable standards.•
Infrastructure backlog reduced from $52M to ZERO.•
Council is debt free and has been since 2002.•
Operating surplus of $4.2M and this trend is forecast to continue.FINANCIAL HIGHLIGHTS
*The rate peg of 1.6% is well below the current inflation level and in response to concerns raised by NSW councils, the Minister of Local Government has announced a one-off Additional Special Variation (ASV) for FY22/23. Council has applied for the ASV and is awaiting IPART’s determination to be released by 21 June 22. If approved, the ASV will increase Council’s FY22/23 rate peg to 2.5%
(in line with revenue assumptions captured in last year’s financial plan) and the average rate for residential assessment to $1,130.08 (increase of 53 cents per week).
THE HILLS SHIRE COUNCIL
3 Columbia Court Norwest NSW 2153
PO Box 7064, Norwest 2153 Ph: +61 2 9843 0555 Fax: +61 2 9843 0409
Website: www.thehills.nsw.gov.au Facebook: TheHillsShireCouncil Twitter: @TheHillsCouncil YouTube: TheHillsShireCouncil Instagram: thesydneyhills