GRC Resourcing Strategy 2023

Page 1

Resourcing Strategy 2023/24 Workforce Management Plan Digital Resource Management Plan Asset Management Plan Long Term Financial Plan

Acknowledgement of Traditional Owners

Georges River Council acknowledges that the Bidjigal people of the Eora Nation are the traditional inhabitants and custodians of all land and water in which the Georges River region is situated.

Council recognises Aboriginal and Torres Strait Islander people as integral to the Georges River community and highly values their social and cultural contributions. Georges River Council pays respect to Elders past, present and emerging.

Georges River Council is committed to showing respect for Aboriginal people as Australia’s first peoples. Council has adopted the practice of acknowledging the Traditional Custodians of Country at events, ceremonies, meetings and functions.

2 GEORGES RIVER COUNCIL Resourcing Strategy 2023/2024
3 GEORGES RIVER COUNCIL Resourcing Strategy 2023/2024 3
4 GEORGES RIVER COUNCIL Resourcing Strategy 2023/2024 Contents 2 Acknowledgement of Traditional Owners 5 Our vision, mission and values 6 Introduction 7 Resourcing Strategy 9 Workforce Management Plan 10 What is the Workforce Management Plan? 12 Who are our people? 14 Our organisational structure 16 Our workforce demographics 18 Our challenges 20 What are our priorities? 21 Implementation, monitoring and review 25 How will we measure the success of our people plan? 27 Digital Resource Management Plan 28 What is the Digital Resource Management Plan? 28 Key themes of Council’s Digital Resource Management Plan 32 How will we get there? 32 Where are we now? 34 What are our priorities? 38 Implementation, Monitoring and Review 35 Digital Resource Management Action Plan 41 Asset Management Plan 42 What is the Asset Management Plan? 44 What have we learnt? 46 Where are we now? 53 Where do we want to be? 58 Implementation, Monitoring and Review 60 How will we get there? 54 Asset Management Improvement Plan 63 Long Term Financial Plan 64 Executive Summary 65 Financial Governance and Principles 66 Sustainability and Affordability Challenges 67 Productivity and Cost Containment Strategies 68 Local Infrastructure Contribution Projects 70 Forecasting and Assumption Statement 74 Financial Models Overview

Our vision, mission and values

Our vision

Naturally connected to place, community and Country.

Our mission

A leading, people-focused organisation delivering outstanding results for our community and city.

Our values

United

We will work collaboratively as one team with common purpose and respect

Professional

We will act with integrity and seek opportunities to learn and grow

Honest

We will be open and truthful with each other and our community

Accountable

We will own our decisions and actions as we strive for excellence

5 GEORGES RIVER COUNCIL Resourcing Strategy 2023/2024 5

The Resourcing Strategy forecasts Council’s ability to deliver assets and services to the community over the next 10 years in line with the adopted Community Strategic Plan 2022-2032 (The Plan).

Our 6 Pillars

Background – Legislative Framework

Like all Councils, Georges River Council operates under the Local Government Act 1993 (the Act). The Act requires us to produce a suite of documents as part of an Integrated Planning and Reporting Framework.

The Framework brings together Council's various plans, giving both Council and the community a clear understanding of how each of the plans interact. This process maximises Council efforts to plan for the future strategically and holistically.

This Resourcing Strategy has been developed alongside our revised Community Strategic Plan (The Plan), which is based on community engagement during 2021.

The Community Strategic Plan 2022-2032 contains the community’s priorities and aspirations as well as the strategies for achieving these goals.

Our Delivery Program sets out the proposed actions to achieve the goals and strategies in the Community Strategic Plan. The Delivery Program runs for four years to align with the local government election cycle. We are now commencing the second year of our Delivery Program. We have also prepared a one-year Operational Plan to show the specific actions and budgets that we propose for 2023/24, consistent with the Delivery Program.

RESOURCING

Contains the Workforce Management Plan, Digital Resource Management Plan, Asset Management Plan and Long Term Financial Plan

6 GEORGES RIVER COUNCIL Resourcing Strategy 2023/2024
Introduction
1. Our community 2. Our green environment 3. Our economy 4. Our built environment 5. Our place in Sydney 6. Our governance DELIVERY PROGRAM 4 YEARS OPERATIONAL PLAN 1 YEAR ANNUAL REPORT PERPETUAL MONITORING AND REVIEW
STRATEGY
COMMUNITY ENGAGEMENT COMMUNITY STRATEGIC PLAN 10 + YEARS

Resourcing Strategy

Workforce Management Plan

The Workforce Management Plan identifies the people requirements, including skills and employment practices, needed to implement our Delivery Program which is informed by the Community Strategic Plan.

The Plan integrates principles of human resource management, workforce planning and capability building. It outlines how we will develop and maintain a highcalibre employee base that meets current and future organisational and community needs.

Digital Resource Management Plan

The Digital Resource Management Plan outlines Council’s commitment to utilising the best digital framework possible to enable responsive and timely services and information. It aligns with Council’s corporate planning and reporting framework. Its four year lifespan will ensure that our commitment to digital efficiency and evolution continues throughout the life of the current Resourcing Strategy.

Asset Management Plan

The Asset Management Plan sets out the broad framework for undertaking structured and coordinated management of Council’s infrastructure assets. It outlines key principles that underpin our approach to providing the assets that are essential to our community.

The Plan highlights the long term funding challenges Council must address to meet the commitments outlined in the Community Strategic Plan and deliver the level of service desired by the community over the next 10 years.

Long Term Financial Plan

The Finance Strategy and Long Term Financial Plan (LTFP) are key components of Georges River Council (GRC) Resourcing Strategy.

The Resourcing Strategy details the overall plan on how Council will resource its planned activities over the next decade through the use of its money, people and assets, to meet the community’s needs and desires.

The LTFP of Council presents a financial projection of the longer term outlook of its operations. The LTFP takes into account known and projected events over the next 10 years and compiles the best estimates of its operating results and financial position.

These projections form a roadmap of the operations and give Council an opportunity to:

• Assess different courses of corrective action and quantify the potential outcomes

• Ensure sustainability through positive net results

• Structure the operations, based on affordability and financial sustainability.

Workforce Management Plan

9 Resourcing Strategy 2023/2024

What is the Workforce Management Plan?

This Workforce Management Plan, ‘Our People Plan’ is an important part of Council’s Resourcing Strategy, implemented alongside the:

• Digital Resource Management Plan

• Asset Management Plan, and

• Long Term Financial Plan.

Our People Plan outlines our commitment to leading people practices, ensuring that we have the capacity and capability to deliver positive outcomes, based on current and future organisational and community needs.

This Plan identifies objectives and strategies that focus on employee experience, engagement, and excellence. It aims to cultivate a workforce that is inspired, inclusive and involved to steer Georges River Council as an employer of choice.

Our People Plan 2022-2026 will consolidate our efforts to align with the below key strategic themes, which have been established through consultation with our people, people leaders, unions, local government and industry bodies; analysis of our current workforce demographic; and an understanding of challenges and future requirements to support our goal to be an employer of choice.

Purpose

Embedding our values and working towards a common, greater goal so our people feel inspired and are aligned to deliver on our commitments to our community.

Connection

Enhancing relationships across the organisation and with the community so our people feel understood and are positive contributors in all aspects of their lives.

Inclusion

Fostering inclusion so our people feel a sense of belonging and are actively embracing our diversity in their thinking and decision making.

Support

Providing mechanisms that support a safe, healthy, happy, and more productive and engaged workforce, so our people feel cared for and are resilient in times of change.

Growth

Developing a culture of learning and excellence so our people feel valued and are continually improving the way we work to sustain a high performing and agile workforce and have opportunity to progress their careers at Georges River Council.

Actions to support these themes are outlined in subsequent sections. Council’s People and Culture team will actively support and work to implement the actions.

Our People Plan will evolve as the community and the organisation reviews and evaluates its needs. At a minimum, it will be reviewed annually alongside our Operational Plan to ensure its objectives reflect the changing workforce, community and Council priorities.

10 GEORGES RIVER COUNCIL Resourcing Strategy 2023/2024
11 GEORGES RIVER COUNCIL Resourcing Strategy 2023/2024

Who are our people?

Georges River Council is an organisation made up of a committed, talented, and diverse workforce. Our vision, mission and values underpin all that we do to successfully achieve our Community Strategic Plan (CSP) and implement our Delivery and Operational Plans.

12 GEORGES RIVER COUNCIL Resourcing Strategy 2023/2024
13 GEORGES RIVER COUNCIL Resourcing Strategy 2023/2024

Our Organisational Structure

Our people are committed to delivering quality outcomes for our community, which is championed and driven by leaders within four directorates and the Office of the General Manager.

General Manager

Office of the General Manager

Community and Culture Directorate

Business and Corporate Services Directorate

Environment and Planning Directorate

Assets and Infrastructure Directorate

Executive Manager City Futures

Director Community and Culture

Acting Director Business and Corporate Services

Director Environment and Planning Director Assets and Infrastructure

Manager

Office of the General Manager

General Counsel Legal Services

Chief Audit Executive

Acting Manager City Life

Acting Manager Cultural Engagement and Library Services

Acting Manager Community and Early Learning Centres

Chief People Officer

Chief Information Officer

Chief Financial Officer

Manager Development and Building

Manager Strategic Planning Manager

Environment, Health and Regulatory Services

Manager City Operational Services

Manager Premium Facilities Manager Strategic Placemaking

Head of Corporate Governance and Risk

Head of Strategic Property

Manager City Technical Services

14 GEORGES RIVER COUNCIL Resourcing Strategy 2023/2024

Office of General Manager

Our Office of General Manager is responsible for:

• Executive Services

• City Futures - Communications and Engagement, City Strategy & Marketing, General Counsel

• Internal Audit

Our Executive Services manage Council and Committee meetings. They are responsible for organising briefings and workshops offered to our Councillors and ensuring our compulsory reporting requirements are met.

Our City Futures focus is to position the Georges River area and the Council as a strong and influential entity in both the Sydney metropolitan region and in New South Wales through advocacy, branding, extending networks, partnerships and transformation projects across the community, as well as communications, engagement and marketing.

Internal Audit provides independent, internal audit assurance services, to improve the effectiveness of operational, internal control and governance processes and to monitor compliance controls.

Our General Counsel is responsible for the management of Council’s legal function. This includes running matters in the Land & Environment Court, Local Court and other tribunals and jurisdictions. The team also provides training and advice to Council business units on a variety of legal matters.

Community and Culture

Our Community and Culture directorate works in partnership with the community to ensure it is socially and culturally connected. Our teams provide diverse and vibrant programs, services and facilities that bring together communities, deliver cultural and creative engagement opportunities and support the informational needs of our community.

• Community and Early Learning Services

• Cultural Engagement and Library Services

• City Life – Customer Experience Operations

Business and Corporate Services

Our Business and Corporate Services directorate is responsible for delivering quality organisational support services that meet current and emerging needs of internal and external customers to enable effective forward planning and to deliver Council’s strategic initiatives.

• Information Management Technology

• Finance

• People and Culture

• Governance and Risk Management

• Commercial Property

Environment and Planning

Our Environment and Planning directorate oversee and administers policies, systems, practices, and deliverables relating to the built environment and landscapes within the Georges River Council area

• Environmental Health and Regulatory Services

• Development Assessment and Building Certification

• Strategic Planning

Assets and Infrastructure

Our Assets and Infrastructure directorate is responsible for leading, planning, delivering, and maintaining assets, facilities, and infrastructure in Georges River Council.

• City Operational Services

• City Technical Services

• Premium Facilities

• Strategic Placemaking

15 GEORGES RIVER COUNCIL Resourcing Strategy 2023/2024

Our Workforce Demographics

We continuously seek, capture, and analyse key demographic traits of our workforce, with the understanding that this data is important in reviewing and evolving Our People Plan.

702

staff with a current FTE of 553.1. Consisting of permanent, temporary and casual staff

31.3%

of staff live within our Local Government Area.

Almost 50/50

Females (52%) and males (48%) are represented in Council’s total fixed term and permanent workforce; with the ratio of males to females in management positions as 6.7% to 5.03%.

12% of our staff hold management or leadership roles and 88% are in operational positions.

24%

employees are 55 or over. The highest proportion of our workforce who were born between 1965 and 1980 make up 41% of staff.

16 GEORGES RIVER COUNCIL Delivery Program 2022 – 2026 // Operational Plan 2023/2024
17 GEORGES RIVER COUNCIL Resourcing Strategy 2023/2024 Category Subcategory Count Percentage % Establishment Current FTE (excluding casuals) 553.1Head Count (excluding casuals) 597Employees by status Permanent 560 93.0% Temporary 37 7.0% Casual Staff 105Gender Male Workforce 286 47.91% Female Workforce 311 52.09% Males in Management 30 43.0% Females in Management 40 57.0% Age 18-29 75 12.36% 30-39 142 23.39% 40-49 212 34.93% 50-59 104 17.13% 60-69 69 11.37% 70 + 5 0.82% Distance travelled to work **based on Staff Engagement Survey 2022 data (445 responses) Less than 5km distance 106 23.82% 6km to 10km distance 97 21.8% 11km to 15km distance 82 18.43% 16km to 20km distance 49 11.01% 21km + distance 84 18.88% Did not specify 27 6.07% Turnover Annualised Turnover - 13% Length of service Less than 5 years 340 56.01% 5 to 9 years 100 16.47% 10 to 14 years 64 10.54% 15 to 19 years 45 7.41% 20 + years 58 9.56% Diversity and inclusion % of staff with a disability 2 0.3% % Aboriginal or Torres Strait Islander 5 0.8% % Language other than English at home 35 5.9% % Culturally diverse 59 9.9%
and fixed term staff stat
*perm

Our challenges

Focus on financial sustainability

Council is continuing to apply strict financial management principles to maintain and s trengthen financial sustainability.

2023/24 brings challenges in the anticipated Award increase of 4.6% which is higher than what was assumed over the 10 year Long Term Financial Plan.

An employee cost management strategy has been applied for 2023/24 though it has been eased in comparison to prior years. The application for a Special Rate Variation (SRV) to the Independent Pricing and Regulatory Tribunal (IPART) in 2021 required Council to identify $4 million worth of savings and productivity efficiencies every year from 2022 to 2024.

The employee costs strategy is a significant contributor in achieving these savings. The employee costs strategy assumes the following:

• Natural vacancy rate of 6%

• Recruitment timeframe period of 8-12 weeks

• Christmas shut-down period of two weeks

• Reduction in staff benefits such as the all-staff conference

To counter these measures the annual grant days during the Christmas shift-down period have been proposed to be included.

18 GEORGES RIVER COUNCIL Resourcing Strategy 2023/2024

Skills Shortages and Attracting and Retaining Top Talent

We have five generations in our workforce, each with unique traits that define them and influence their attitudes and expectations regarding their work. Varying attitudes and expectations directly impact attraction and retention strategies that we must develop to build an agile and resilient long-term workforce.

24% of our people are 55 years or older, with 41% of our staff identified as Generation X, meaning a high number of staff will consider retirement in the next 10 years. While older workers may retire, younger employees may not have the acquired skills and experience necessary for promotion to senior and managerial roles, which indicates a need for ongoing succession planning.

Results from the most recent staff survey also indicated that 26% of staff could not see a future at Georges River Council beyond two years, placing corporate knowledge, organisational capability, and operational efficiency further at risk. 58% of our staff felt that not enough time and effort is spent on career planning.

In general, the overall market for attracting professionals is increasingly competitive as councils seek to source employees in markets where salaries are not comparable, employee benefits are difficult to match and experience in local government is niche.

Existing areas of skills shortages and tight labour supply in jobs such as engineering, planning, compliance, early childhood, trades, and IT are likely to become even more constricted.

Lasting Impacts of COVID-19

The onset of the COVID-19 pandemic tested the responsiveness and agility of organisations around the world, uprooting traditional ways of working and accelerating digital service adoption.

Flexible work practices became the norm and as organisations have since returned to physical work locations, people are seeking to maintain and explore more flexible arrangements. The rate of technological change has presented new skill development areas and expectations on the efficacy and reliance on digital infrastructure is becoming increasingly demanding both from employees and customers.

The experience of isolation from the workplace first encountered during the pandemic and now with hybrid work arrangements as the norm, embedding organisational culture and connection continues to be a challenge. It has become more important for people strategies to embed wellbeing practices in day-to-day and long-term planning to ensure the health and safety of our people.

Local government has not gone untouched by the great resignation and it has become increasingly important for employees and job seekers to achieve alignment of personal values and a sense of purpose from their work. This adds to the need for a clearly defined and unique Employee Value Proposition (EVP).

Results from the most recent staff survey also indicated that 26% of staff could not see a future at Georges River Council beyond two years, placing corporate knowledge, organisational capability, and operational efficiency further at risk. 58% of our staff felt that not enough time and effort is spent on career planning.

19 GEORGES RIVER COUNCIL Resourcing Strategy 2023/2024

What are our priorities?

Priorities for the next three years

As a relatively new Council, we have made significant strides in establishing our workforce strategies. For 2022-26, we continue to aspire to building a workforce that is inspired, diverse and engaged focusing on five priority pillars.

20 GEORGES RIVER COUNCIL Resourcing Strategy 2023/2024

Implementation, monitoring and review Implementing our People Plan

Georges River Council recognises that we are only as good as our people and when their experience at work is good, they are more likely to feel engaged and productive, resulting in positive outcomes for our customers and the community.

Workshops with our people, including people leaders and staff, have highlighted the following people experience focus areas, strategies, and actions over the next three years to ensure we deliver on our Community Strategic Plan; we offer our people interesting, challenging and rewarding work and opportunities to make a real difference to our community; and to support our goal to be the best at what we do and be an employer of choice.

Optimising Performance to empower our people to perform at their best and deliver on outcomes.

Cultural Shift to connect our people and realign our purpose and values to work together towards a common goal.

Leadership Development to inspire and lead our people through change and transformation.

Safe and Healthy Workplace for our people, from a holistic outlook for total wellbeing. Driving a healthier, happier, and more engaged and productive workforce.

Highly Capable People to continuously improve the way we work and sustain a culture of learning that provides opportunities to develop and progress in their careers at Council.

Talent Acquisition and Retention to drive greater diversity and ensure we have the right people in the right roles with the right capabilities.

Diverse and Inclusive Workplace that supports and develops great people from diverse backgrounds, ensuring our people feel valued and are showing up to work as their best self.

Active Collaboration to leverage expertise across key projects, expand talent mobility, facilitate knowledge exchange, and strengthen coaching/mentoring.

Talent Management and Succession Planning to embed a framework and mechanisms to manage talent and career development.

Reimagining Flexibility to establish working arrangements that truly promote flexibility across our diverse workforce.

A Great Employee Experience to ensure our people are engaged throughout the entire employee lifecycle and promote Council as a great place to work.

Brand Reputation and our Employee Value Proposition (EVP) to promote what it means to be part of Council and enhance organisational pride and loyalty.

New Future Fit

Workforce Strategy to engage with our people and community to determine priorities for the next four years. Employer of Choice to recognise our Council as a great place to work.

21 GEORGES RIVER COUNCIL Resourcing Strategy 2023/2024 YEAR 1 2022/23 YEAR 2 2023/24 YEAR 3 2024/25 YEAR 4 2025/26

Achievements from Year 1 of Our People Plan

Year 1 of the Our People Plan focussed on delivering outcomes to address critical challenge areas such as addressing an ageing workforce, investment in skills and capabilities development, continued opportunities for capability mobility, and reimagining flexible work practices and health and wellness.

Key achievements from Year 1 are summarised below

Optimising Performance: to empower our people to perform at their best and deliver on outcomes.

Council’s Performance Excellence Program (PEP) was endorsed in August 2022, putting into action this commitment. The purpose of the PEP is to:

• Outline Council’s cyclical framework for our people and people leaders to develop performance partnerships and have continuous two-way communication in setting expectations, SMART performance and development goals, and monitoring and reviewing these continuously; and

• Promote continuous skills, capabilities, and knowledge development; and

• Outline Council’s process for progressing through the salary system and rewarding performance excellence.

The PEP saw Council transition from an annual process to a bi-annual (half yearly) meeting and performance discussion, aligned with financial years.Recognising that our organisation is made up of a diverse functional workforce, PEP Plans are developed for all staff including:

• Position specific performance goals (KPIs); aligned with successful achievement of our Community Strategic Plan and implementing our Delivery and Operational Plans.

• Corporate Performance Indicators (CPIs); developed in three key areas.

- CPI 1 Workplace Behaviour (Values) - defining expectations of behaviour and actions aligned to our Values, the required standard being that these behaviours are demonstrated 100% of the time.

- CPI 2 Work Health and Safety - demonstrating commitment to driving a proactive safety culture.

- CPI 3 Customer Service and Experiencedemonstrating commitment to delivering customer and community focused services in line with strategic objectives.

• Leadership Performance Indicators were developed to define expectations of our people leaders, to drive engagement, performance, productivity, and to contribute to the achievement of financial sustainability.

Internal secondment opportunities have been actively promoted across all areas, driving cross unit collaboration, skills agility, capability mobility and connectivity of our people to different work areas and goals.

The 2022 ExChange Ideas Staff Survey was conducted over September and October. This survey provided priority improvement areas for the organisation, with action planning flowing on from this, working together to put in place tangible solutions and strategies to achieve positive change.

Strategic and Business Planning Days continue to be rolled out across the organisation, with a number of sessions taking place with our executive team, focusing on Council’s vision, mission, values, purpose, organisational identity and key objectives to ensure staff are aware of senior management’s strategy and vision and are committed to the values and mission of the organisation.

22 GEORGES RIVER COUNCIL Resourcing Strategy 2023/2024
Cultural Shift: to connect our people and realign our purpose and values to work together towards a common goal.

Council has produced a contemporary and tailored leadership development framework, leveraging internal and external expertise, and casting a lens across all levels of leadership.

Launching into Leadership Program – for our emerging leaders

• Explore leadership as a practice

• Build trust and accountability leading teams through vision and values

• Develop approaches to build critical relationships and networks

• Develop approaches to providing feedback and having courageous conversations

LeaderSHIFT Program – for our group people leaders

• Set clear expectations of the role of a leader; aligned to a shared purpose.

• Build trust and accountability.

• Build cross unit collaboration, cohesion, and connection.

• Foster personal growth.

• Re-align leadership and leading teams in the context of a post COVID-19 world.

LeaderLIFT Program – for our senior people leaders and executives

• Building team resilience and becoming more authentic leaders through a story telling lens.

Each of these programs were designed with underlying and consistent themes drawn from the five priority pillars of this plan: Growth, Purpose, Connection, Inclusion, and Support. A critical outcome of the leadership development initiative is driven by leaders to inspire and lead their people to achieve Council’s strategic goals, contributing to quality outcomes for the community.

Driving a healthier, happier, and more engaged and productive workforce.

The Work Health and Safety strategy has been implemented with a goal to make our workforce feel safe, healthy and valued. Whilst COVID has interrupted some progress in the implementation of the strategy it is still working towards a 3-year goal of a Safety culture where workers are independent and look after their own safety without guidance.

We ccontinued delivering on the phase 3 components of Council’s M-FIT strategy of our BENE-FIT 360 program. This included Mental Health Response Training for people leaders, Resilience training, a network of M-FIT Champions (accredited mental health first aiders) who are available for employees to speak with in a safe and confidential space, and continued Mental Health Awareness Training. Further, Mental Health Walls were installed at all major worksites, which display a banner of the Mental Health Movement mental health continuum and a number of resources for staff to take home and refer to.

Our Employee Assistance Program provides employees professional Counselling services and with access to resources for total wellbeing.

23 GEORGES RIVER COUNCIL Resourcing Strategy 2023/2024
Leadership Development: to inspire and lead our people through change and transformation.
Safe and Healthy Workplace: for our people, from a holistic outlook for total wellbeing.

With the ongoing impacts of financial sustainability, attracting and retaining talent, and lasting effects of COVID, there has been a focus on equipping employees to meet both current and future strategic needs. Whether it be through the successful delivery of key learning programs, collaborative lunch and learns, or supporting attendance at conferences and external training, there are opportunities for employees to grow and develop. The People and Culture team has worked directly with groups across the business who have sought support in dealing with challenges and change. Internal opportunities are promoted to support internal mobility and agility, with employees encouraged to seek new challenges or learn new skills.

This year saw the development, roll out and implementation of Council’s early talent program that is FutureGEN. As part of this, Managers across Council were provided the opportunity to redesign existing vacancies or utilise suitable salary funding to establish an apprentice, trainee, cadet and/or graduate position.

Our FutureGEN Program provides students, under graduates and recent graduates with the opportunity to develop professional skills, undertake tailored learning and development activities and receive mentoring from senior staff. The aim of the program is to provide invaluable experience to our next generation of talent.

With our support, successful FutureGEN applicants will work on important community projects from day one, with real responsibilities and real outcomes that effect our diverse local community. They will have an opportunity to engage in networking events which are focused on personal and professional development with other FutureGEN program members across Council.

Georges River Council entered a team into the LG Professionals Australasian Management Challenge for 2023. This innovative development program provides employees with the opportunity to:

• Develop their leadership, governance and influencing capability

• Meet new people and build their network

• Gain significant local government knowledge

• Apply their skills and knowledge to solve real life problems

• Become more effective in the way that they think, communicate, negotiate, decide, analyse and engage

24 GEORGES RIVER COUNCIL Resourcing Strategy 2023/2024
Highly Capable People: to continuously improve the way we work and sustain a culture of learning that provides opportunities to develop and progress in their careers at Council.

How will we measure the success of our people plan?

Annual Staff Engagement Survey

Our annual staff engagement survey, ExChange Ideas, provides three key performance indicators of which we can measure the success of Our People Plan and gain insights into employee attitudes and perceptions.

Engagement, Progress and Wellbeing scores are determined based on responses to several questions focused on the following drivers:

• Purpose – the clarity which exists about your organisational identity. Are staff aware of senior management strategy and vision? Are staff committed to the values and mission of the organisation?

• Production – the extent to which staff feel they have the infrastructure and resources they need to do their jobs. How well are staff able to maintain peace by managing stress, achieving work-life balance, and working flexibly.

• Participation - relates to staff feeling about how they are managed, the extent to which they receive development opportunities, satisfaction with organisational communication – vertically and horizontally, and many traditional ‘HR’ practices.

• People – staff relationships with their immediate co-workers. Do they work well in a team? Are they motivated? Are they skilled and talented?

The results of the survey will be direct measures of how Council is performing in our five areas of priority.

Workforce metrics and benchmarking surveys

Monthly and quarterly metrics reporting allows for continuous measures of how Our People Plan is succeeding in managing areas such as workforce turnover, workplace injuries, absenteeism, excess leave liability, performance management and recruitment activity which all significantly impact employee experience, engagement, and excellence.

Metrics also provide a picture of the diversity of our workforce and allows us to continually plan for the future and drive decisions based on data to continue to deliver quality services for our community.

Further, participation in benchmarking surveys allows us to compare our performance against industry to ensure Georges River Council is a high performing Council and an employer of choice.

Participation and feedback in programs

Active participation of our people in programs aligned with our priorities for the next three years will provide indication of the reach or Our People Plan and the feedback gathered from these programs will further improve and provide valuable insights into shifts of experience, engagement, and excellence.

Workforce movements

Adopted talent acquisition, succession and transition to retirement strategies will enhance the attraction of quality people to fulfil the needs of our organisation now and into the future; facilitate the professional development of our people; and support our people who are preparing for life after work.

Career pathways, movements and sustained tenure of our people will be positive markers of employee perceptions of Georges River Council as a place to work and grow.

25 GEORGES RIVER COUNCIL Resourcing Strategy 2023/2024

Digital Resource Management Plan

27 Delivery Program 2022 – 2026 // Operational Plan 2023/2024

What is the Digital Resource Management Plan?

A focus on our digital resources

Councils Digital Resource Management Plan is used to guide council on its delivery of the best digital framework which will enable responsive and timely services and information. It is one of four components of Council’s Resourcing Strategy, 2023/2024.

The Resourcing Strategy articulates how the Council’s finances, workforce, infrastructure, and technology will support the implementation of our Delivery Program 2022-2026. The Delivery Program works towards meeting the aspirations and expectations expressed in the Community Strategic Plan 2022-2032 for the Georges River Local Government Area (LGA).

Council’s digital infrastructure is a critical enabler that supports the whole of our operations. It facilitates the delivery of all services to our community and customers. Internally, it also ensures our workforce, governance, Councillor, and corporate support functions run smoothly. We have identified that our digital assets and resources are a key area to consider strategically for both our current operations and when planning for the future.

This Digital Resource Management Plan defines our current position and directs the roadmap by which Council will leverage information and digital technology with the aim of transforming the nature of services to our community and customers to deliver on Community Strategic Plan outcomes and targets. Our digital assets and resources are integrated into all parts of Council and throughout our Local Government Area. It is important to identify these components and ensure that systems are performing to produce maximum benefit for our community and organisation.

Its implementation will support digital transformation and innovation for both the organisation and the community we serve. We aim to be a leading Council, demonstrating best practice for digital asset resource delivery and management. This Strategy has been built with considerations for the future including:

• Expectations and usage

• Governance

• Rapid change and obsolescence

• Funding and staffing

• Asset management

• Location flexibility

• Environmental and market influences.

28 GEORGES RIVER COUNCIL Resourcing Strategy 2023/2024

Key themes of Council’s Digital Resource Management Plan

Our Aim:

To strengthen Council’s reputation and maintain community confidence by delivering secure, efficient and customer-centric services.

For our community, this means greater flexibility and certainty in dealing with Council.

Councils Digital Resource Management plan incorporates the Community Strategic Plan 2022 – 2032 (The Plan) and Delivery Program 2022 – 2026. The Digital Resource Management plan is constantly evolving based on requirements from these associated plans. Three key strategic objectives have been derived from our community and corporate priorities. These will form the basis for the 2023-2026 Digital Resource Management Plan.

Our 2023-2026 Strategic Objectives

Three strategic objectives underpin the Digital Resource Management Plan which will drive our digital priorities and subsequent actions.

1. Guard our Information - Governance to enable trust

Commit to delivering outcomes and take actions that will build a digital framework and system that is sustainable and resilient.

We will:

• Continue to adapt information security governance to meet the challenges of an ever-changing threat landscape

• Support business sustainability and resilience

• Proactively manage risks

• Commit to responsible procurement and asset management.

• Cultivate strategic partnerships with core vendors.

2. Empower Digital Government - Improving the ways we serve and interact

Deliver digital and automated services enabling a mobile and flexible Council.

We will:

• Provide digital first user centric services through digital transformation

• Provide technology to support a flexible workforce and make services available anywhere, anytime on any device to staff so they can better service our community and customers

• Enable process automation and artificial intelligence to improve operational efficiencies

• Encourage an organisational approach that leverages data for decision making and prioritises transparency.

3. Sculpting Change - Exploring and adapting to new technologies

Through collaboration support innovation across our corporate and customer services. We will also create a culture of improvement through continuous review and enhancement of our processes and digital assets, systems, and resources to deliver increased productivity, efficiency, effectiveness, and customer satisfaction.

We will:

• Drive a digitally skilled and capable workforce

• Support a culture of continuous improvement

• Enable innovation across Council functions and services.

29 GEORGES RIVER COUNCIL Resourcing Strategy 2023/2024

Our Digital Resource Management Plan on a page –2019 to 2022

To strengthen Council’s reputation and maintain community confidence by delivering secure, efficient, customer-centric services.

Guard our Information Governance to enable trust

Current state

Empower Digital Government

Improving the ways we serve and interact

Technology framework responsive to legislative framework

One Council protected and resilient technology network, connected across location

Receptive Cloud offering and enterprise hybrid Cloud architecture framework

Availability of services anywhere on any device to staff

Established continuous improvements focus across Council functions and services

Strategic partnerships with core vendors

A data driven, transparent and accountable organisation enabled by digital technology

Sculpting Change

Exploring and adapting to new technologies

Future 2026

Technology framework aligned to legislative framework

One Council protected and resilient technology network connected with the world

Embedded Enterprise Hybrid Cloud architecture framework

Availability of services anywhere on any device to staff and customers

Enable continuous improvements focus and innovation across Council functions and services

Strategic partnerships with core vendors and effective Service & Vendor Management framework

Insight to enable effective decision making through digital technology

30 GEORGES RIVER COUNCIL Resourcing Strategy 2023/2024

Emerging global trends in technology

Council are continually reviewing new technologies to help in the delivery of improved services across the local government area, global trends and newly emerging technology will assist in the planning, management and approach taken to achieve the expectations of these future influences. Council will continue to assess these emerging technologies to ensure the Digital Resource Management Plan remains relevant in an ever-changing technology Landscape.

Council will focus in the following areas to ensure the Digital Resource Management Plan can be delivered:

Optimise:

Council will continue to assess and evaluate its systems to deliver improved reliability, functionality and flexibility while also providing insights for data driven decision making. As the technology landscape changes the ways we interact with technology also evolve, by optimizing our systems we can leverage these new technologies to better service the community.

Scale:

Scalability has emerged as a key factor in technology in recent times where the ability to scale up and down can decrease development times and provide an increased pace on delivery. The ability to scale technologies quickly will help council to deliver new functionality across the organisation to keep up with the changing demands required by the community.

Pioneer:

The ability to lead change will be the result of optimization and scalability, once we have embedded this thorough ongoing projects council will be able to adapt in shorter timeframes to deliver on projects to enhance its operations throughout the community.

31 GEORGES RIVER COUNCIL Resourcing Strategy 2023/2024

How will we get there?

Our guiding principles

We have developed clear principles to guide the way that our digital resources are implemented and managed. These principles underpin and frame our decision making on digital projects.

Customer Centric

We will have a customer-centric delivering system availability, capacity and quality of service.

Financially responsible

We will source and assess technology and software delivering excellent returns on investment and business sustainability and look for opportunities to leverage for profitability.

Sustainable, resilient, and compliant

We will be committed to good governance by driving a sustainable, resilient, and compliant organisation.

Business Intelligence

We will develop and commit to utilise business reporting that facilities open, transparent, and accountable decision making.

Move to Improve

We will support and deliver a continuous improvement and innovative culture.

Councils Digital Resource Management Action plan has been refreshed to reflect the actions for 2023 to 2026 this has adopted the actions of the CSP - The Plan 2022 – 2032 and Delivery Program 2022 – 2026. The above outlined strategic objectives, emerging trends, and guiding principles will be key to achieving these goals.

Where are we now?

Organisational context

As technology evolves Council needs to adapt to these changes both internally and externally. Council is currently facing a shortage of technology staff due to a variety of factors. The demand for skilled technology professionals is high across many industries especially across council, making it challenging for Council to attract and retain the best talent with the required skills.

As a result of this skill shortage it has been difficult to implement new technologies and digital services, however with Support from council partners we have still managed to complete the majority of the actions from the 2019 – 2022 Digital Resource Management Action Plan.

The Information Management Technology team are working in consultation with all areas across council to enable the delivery of business and systems improvements and helping them to change the way they work through the use of newer technologies.

Through this consultation staff have informed us that the following areas require attention to enable better efficiencies or improved service to the public:

• Digital Literacy and systems training

• More flexibility and access in the field to complete work

• Refined processes to reflect the current technology trends

• Better integration of systems across council

• Ease of access to information across all systems

• Improved website and customer portals to provide increased functionality

This feedback shows the need to invest in Core Enterprise Systems to ensure they align with the ongoing strategic direction of Council.

Council has commenced an independent Enterprise Resource Planning (ERP) review to develop a long-term strategy and roadmap that is best suited to the needs of council. This review will take approximately 18 – 24 months to complete and it will deliver clear guidance on the future direction of councils systems. As a result of the ERP the results will guide council to implement improved solutions with a focus on website and customer portals capabilities, this will provide greater self-service capacity for the public while streamlining process undertaken by the customer service teams to better sever the community.

32 GEORGES RIVER COUNCIL Resourcing Strategy 2023/2024

Snapshot of Current Situation – Full year 2022 results

Cyber Security

24,797,676

Threats prevented/blocked

Sustainability

24kg Printing consumables

283kg eWaste recycling of devices

10,347kg

Use of 100% recycled paper

10,729kg

Waste diverted from landfill

System Availability

99.96% Availability of Digital Infrastructure performance

Information Management

74,482 Correspondence registered

685 Information requests processed

Training

267 Training sessions facilitated to enable effective use of Digital Resources

Digital Assets and Resources

2,826 Hardware and software applications managed and maintained

2,083 Technology Infastructure Maintenance

Data Integrity

587 Properties created

867 New addresses

3,570 Change addresses

552,786 Property attributes

Move to Improve

85% of agreed initiatives were implemented

Digital Resource Management Plan

31/33 Actions commenced

33 GEORGES RIVER COUNCIL Resourcing Strategy 2023/2024

What are our priorities

Achievement from the previous Digital Resource Management Action Plan 2019 to 2022

Our previous digital resource Management plan focused on four strategic areas that each had priority objectives throughout the previous three year period 2019-2022. The following outcomes were achieved throughout the completion of this plan.

1.Enable committed governance

The team have delivered information to give a clearer understanding of Cyber Security and the risks it poses to staff and the community. Council has gone through several audits and applied actions according to the audit findings, this ensures councils data remains safe and secure. The IMT team have implemented a plan to migrate services to cloud to ensure better resilience. Where services cannot be transferred to the could a project was undertaken to ensure resilience of onsite services to reduce downtime in the event of a disaster.

2. Empower digital government

Council had competed a project to improve the ability to work anywhere anytime on any device, this was prepared pre COVID-19 and leveraged heavily during the COVID-19 lockdown periods by all staff. There was a further rollout of digital signage across site within the LGA to provide consistent messaging to the community. The community was given access to councils LOG IT / FIX IT system to enable the lodgement of service requests online with updates provided throughout the process.

3. Undertake continuous improvement and innovation

IMT team have developed a digital literacy programme which has been deployed to all staff to provide them with the skills required to access digital content within the council workspace. This training has also been expanded to provide access to training sessions across all of councils applications and systems. This training is provided in multiple ways and is readily available through councils Intranet. The move to improve programme has continued to evolve and provide business units the capability of delivering their projects and programmes ensuring the support of the IMT team throughout this process.

4. Embed business analytics

We have established operational real-time reporting dashboards across multiple council business functions to be used both internally by staff and externally by the community, this has provided information on the work conducted at council that is easily understood and readily available. The formalisation of a City Data policy has provided clear guidelines on the usage of council data and the responsibilities of staff to ensure data integrity

34 GEORGES RIVER COUNCIL Resourcing Strategy 2023/2024
35 GEORGES RIVER COUNCIL Resourcing Strategy 2023/2024

2022 results

To understand the success of the Digital resource Management Action plan through its final year we have assessed the results for 2022 and determined the following results were achieved:

Our Priorities for 2023 - 2026

To reflect the objectives of the Community Strategic Plan (CSP) “The Plan” 2022-2032 the Digital Resource Management plan has been adjusted to reflect the priorities that we are working towards. These are reflected in the outcomes of the Digital Resource Management Action Plan 2023 - 2026.

Strategic Objective

Priority

1. The Community is safe and healthy Investigate Systems to improve Public Safety and accessibility

2. The three spheres of government work together to improve services and facilities in our area

3. Our decisions are based on evidence which consider financial impacts environment and impacts on future generations

Provide positive experiences across all customer interactions for our community and visitors

Undertake effective management of councils digital framework to enable responsive and timely services and information

36 GEORGES RIVER COUNCIL Resourcing Strategy 2023/2024
Strategic Objective 2022 Target Results Enable Committed Governance 100% compliance with regulatory requirements 100% 99.5 % availability of digital infrastructure performance. (Including CCTV and public Wi-Fi network) 99.96% 80% digital assets replaced in line with Digital Resource Asset Plan 85% Empower Digital Government 100% of agreed key services digitally transformed 100% 90% of staff services available on any device, anytime 100% 90% of agreed automation and artificial intelligence initiatives implemented 95% 80% compliance with State and Federal interoperability requirements 80% Undertake continuous improvement and innovation 100% of new staff trained in the
of digital resources. 80% 100% of digital resource courses available for refresher training 50% 100% of digital resource courses available for refresher training 100% 80% of budgeted priority strategy projects enabled (Georges Rive 2050, Innovation and Smart Cities) 83% 80% of Move to Improve endorsed initiatives implemented 93% Embed business analytics 90% of real time data analytics dashboards for operational plan KPIs established to support accountability 80% 100% compliance to Government Open Data Exchange Standards 100% 90% compliance with Data Integrity measure 90%
use

Challenges and Risks

Identifying the challenges and risks that impact council’s ability to deliver and maintain digital assets and resources in an everchanging landscape is important when planning for the future. The priorities and actions developed under each Strategic Objective in our Action Plan aim to mitigate these challenges and risks.

1. Resources

To ensure the delivery of the desired outcomes, adequate resources need to be assigned. In a post pandemic world Resourcing issues have been flagged as one of the more difficult risks to overcome. With supply chain and skills shortages as well as competing priorities and expectations, people, budget, and time resourcing is the biggest challenge in the digital environment. While Council is aiming to increase the use of autonomous things, the systems and infrastructure still need human resources to build, support and maintain them.

2. Security

In an ever-changing threat landscape cyber security compliance must be prioritised as we take on increased workloads of online services and cloud computing, maintaining privacy and security is a high priority to ensure the digital safety of Council, its customers, and our community. The increase in cyber threats and changing legislation requires Council to remain vigilant to ensure electronic safety through compliance.

3. Change

In improving and innovating digital assets and resources Council needs to ensure that good change management is employed so that we can focus on digital literacy of staff, customers, and the community. We need to make sure that as the complexity of systems and technology increases it is responsive to both our organisation and community.

4. Reputation

An increase in the use of social media and the online distribution of unreliable information creates reputational challenges for Council. Providing correct and real time information that can be disseminated widely is becoming increasingly important and challenging. Our users may create filter bubbles for social media, website content and other digital services in which case they will only follow or search for the content they choose and may miss the whole picture.

5. e-Inclusion

One of the challenges in an increasingly digital world is creating e-inclusion. It is important to ensure that users who do not have the same access to these digital services or required devices are not disadvantaged. Council also recognises that not everyone will have the same interest or access and that innovation does not mean leaving these people behind, but rather finding inclusive solutions and creating a balance between people and a system focus.

6. Capacity gaps

Council recognises capacity gaps within the organisation are another barrier towards our digital evolution that needs to be mitigated. Council’s workforce needs to be digitally literate and have access to the systems and tools that they need. We have staff of varying capability levels and need to ensure we support and upskill our teams to embrace modern technologies and devices that will benefit their ability to work smarter, not harder. Critical to our success is that we attract the right skillset to ensure digital assets and resources can be delivered, supported, and maintained in-house rather than relying on third parties or external consultants. This also impacts resourcing in terms of people, budgets, and time. Mixed digital literacy creates capacity gaps in levels of training required in the introduction of new systems and tools.

7. Autonomous things and decision making

Although the future of autonomous things is exciting, there are still numerous challenges and risks that need to be considered including societal acceptance. While many people will be happy to move to automated information and services, many may still trust human interaction and to be able to speak to a person who they feel will understand their needs. At this time, artificial intelligence does not yet have the same capability for decision-making and therefore cannot take into consideration unique circumstances and situations.

8. Sustainability and resilience

Despite technological advances in e-government, the digital world still carries challenges and risks to the sustainability and resilience of an organisation and community. Increased use of technology has social, economic, and environmental effects that need to be considered as we progress on our digital journey.

37 GEORGES RIVER COUNCIL Resourcing Strategy 2023/2024

Implementation, monitoring and review

The “Digital Resource Management - Action Plan” is used to gauge the success of the “Digital Resource Management Plan”. The Action Plan helps to guide the team in the strategic direction and deliverables to ensure that the digital capabilities of council are being achieved. Councils Chief Information Officer (CIO) is responsible for the planning, implementation, monitoring and review of these items and will collaborate with teams across council in the delivery of this action plan.

Digital Resource Management Action Plan

The Action Plan was informed by extensive organisational engagement and has strong synergies with the Community Strategic Plan (The Plan) 2022-2032, specifically the goals related to The Plan. This Action Plan focuses on the priorities and actions linked to each Strategic Objective and articulates timeframes for completion. This year 2023 is the first year of this three year plan.

Goal: The Community is safe and healthy

Objective Investigate systems to Improve public safety and accessibility

Strategy Implement actions to maintain and promote the community safety of our area

Action: Develop annual program to upgrade councils security and CCTV systems to improve public safety and accessibility

Deliverable

Leverage grant funding to implement public safety CCTV at identified sites.

Plan and upgrade legacy public safety CCTV equipment within the LGA

Investigate a maintenance programme to ensure equipment is functioning efficiently

Goal: The three spheres of government work together to improve services and facilities in our area

Objective Provide positive experiences across all customer interactions for our community and visitors

Strategy Improve consistency and reliability of ser-vices across all customer service contact channels

Action: Investigate technologies that will help develop better customer interactions and improve customer service

Deliverable

Investigate and implement updated technologies to improve customer interactions.

Incorporate and prioritise customer service channels in the Enterprise review.

Implement upgrades to develop a better customer experience outcome.

38 GEORGES RIVER COUNCIL Resourcing Strategy 2023/2024
Timeline/Status
2023-2026 In progress
2023-2026 In progress
2023/2024 Not started
Timeline/Status
2023/2024 Not started
2023-2025 Not
started
2025/2026 Not
started

Goal: Our decisions are based on evidence which consider financial impacts, the environment and impacts on future generations

Objective Implement Digital resource management plan

Strategy Undertake effective management of councils digital framework to enable responsive and timely services and information

Action: Continue to implement digital transformation initiatives that improve our e-planning, regulatory and asset management services.

Conduct an ERP to determine the best solution for council

1. Assess the requirements

2. Explore options available to council

3. Report to council the best solution to deploy across council

Expand integration with external sources to streamline the application process

Investigate improvements in the current system to allow simplified access to councils systems.

Streamline Application Management processing

Action: Engineering Trust through the implementation of the independent information security audit program, to build business resilience and safeguard Council's information.

Conduct the information security Audit Program and implement recommendations to ensure council is meeting best practice standards.

Implement further security measures to ensure the ongoing security and safety of councils data.

Continued education of staff, customers, and community to increase awareness of cyber security

Action: Implement Annual program of funded initiatives for organisational plans of Council:

- Customer and Digital Experience Program

- Cultural Program

- 2030 Library Strategy

- 2021-2031 Early Learning Services Strategy.

Comply with changes in legislation and government policy

Facilitate Improvement Program with all management groups

Action: Review Council’s Enterprise architecture to future proof and enable secure, scalable information services

Conduct an Enter-prise Resource Planning (ERP) assessment and review of Council’s core enterprise systems.

Compete a review of all Enterprise systems against best practice to determine the most suitable solution for council and the community

Modernise hosting and management of councils core Enterprise system

Conduct a review on the Customer portals, website and online presence to enhance the way the community interact with council.

39 GEORGES RIVER COUNCIL Resourcing Strategy 2023/2024
Timeline/Status
Deliverable
2023-2025 Not started
2023/2024 In progress
2024-2026 Not
started
2024/2025
Not started
Deliverable Timeline/Status
2023/2024 In progress
2023-2026 In
progress
2023-2026 In progress
Timeline/Status
Deliverable
2023-2026 In progress
2023-2026 In progress
Timeline/Status
Deliverable
2023-2025 Not
started
2023-2025
Not started
2023/2024
In progress
2023-2025 Not
started

Asset Management Plan

41 Resourcing Strategy 2023/2024

What is the Asset Management Plan?

The Asset Management Plan (AMP) forms part of the Resourcing Strategy and highlights key elements of the Strategic Asset Management Framework (The Framework).

The AMP provides an overview of the structures, management processes and principles applied to ensure sustainable delivery of Council’s infrastructure assets.

Strategic Asset Management Framework

Council’s Asset Management Framework consists of several components including an Asset Management Policy, Asset Management Strategy and Asset Management Plans for individual asset classes. The Asset Management Policy and Strategy are provided in the Resourcing Strategy along with relevant sections of the Plans. This allows the document to be presented in a way that facilitates understanding and engagement with the community.

Georges River Council is currently developing its first class based 10 year Asset Management Plans. The Resourcing Strategy contains current high-level information which will be contained in these Plans. The Framework works to deliver on Section 8B of the Local Government Act 1993, to ensure sound financial management. In terms of Asset Management Georges River Council is committed to ensuring that the community of today receive quality infrastructure and that sufficient funds are directed to maintain these assets for future generations.

42 GEORGES RIVER COUNCIL Resourcing Strategy 2023/2024

Asset Policies

Council’s Asset Accounting Policy guides the management of Council’s assets. The Policy defines the Council’s vision and service delivery objectives for asset management in accordance with legislative requirements, community needs and affordability.

The general principles of the Asset Accounting Policy are as follows:

• existing assets are managed efficiently;

• decisions regarding the acquisition of new assets and the sale, disposal and maintenance of current assets are undertaken transparently; and

• accounting records and financial statements are prepared and maintained in accordance with the applicable accounting standards and legislative reporting requirements.

Georges River Council is currently reviewing the Asset Accounting Policy and drafting an Asset Management Policy.

Asset Management Strategy

Georges River Council’s Asset Management Strategy has been developed in the context of the following key questions:

• What have we learnt? Key learnings from the last term of Council.

• Where are we now? Our current asset management situation and current asset management practices.

• Where do we want to be? The desired future state and strategic outcomes.

• How will we get there? Strategies, actions and performance measures to bridge the gap between current and desired positions.

43 GEORGES RIVER COUNCIL Resourcing Strategy 2023/2024

What have we learnt?

Strategic Asset Management is critical to ensuring the long-term sustainability of Councils service delivery through our asset inventory. Over the last 12 months there has been a focus on:

• Building asset knowledge and data accuracy to inform the 10- year Asset Management Plans;

• Place-based asset planning, and

• Review of asset management practices and conditions post disaster events.

Building the 10-year Asset Management Plans

Over the last 12 months Council has focused on understanding our asset knowledge and data accuracy with the goal of building accurate 10-year Asset Management Plans. Accurate 10-year Asset Management Plans allow Council to make informed decisions regarding capital and operating expenditure and understand the risks associated with under or over budgeting. In 2022/23 the following asset inspections were undertaken/ are underway:

• Road Pavement Condition Assessment, including specific location inspections where failures were identified

• Building Inspections

• Retaining Walls

• Marine Assets

• Street Lighting Review

• Ramp leading to Westfield Hurstville

• Quarterly Playground Inspections

• Hurstville House, Hurstville

• CCTV of stormwater network at areas of concern

• Street Tree Review

Place-based asset planning

Georges River is a signatory to the NSW Public Spaces Charter and is committed to the ten principles which aim to provide everyone in NSW with access to high-quality public space, allowing them to enjoy and participate in public life. A keyway Council is embedding these principles is through our Asset Management practices.

Council has created a dedicated Strategic Placemaking team to strategically manage Council assets as well as prioritise planning through a place-based approach. In practical terms, this is the combination of skills including engineering, placemaking, architecture and urban design skills. The multi-disciplinary team works together with Councils delivery teams to plan, design and execute projects at a place-level an example is incorporating naturalisation, landscaping and shared pathways into stormwater projects.

44 GEORGES RIVER COUNCIL Resourcing Strategy 2023/2024

Review of asset management post disaster events

Georges River Council was declared a disaster location on two occasions in 2022, AGRN 1012 February 2022 and AGRN 1025 June 2022. The impact of these events on Council’s infrastructure assets is cumulative in nature, some of the impact will not be seen for months or years to come due to the deteriorating effect over the life of the assets.

A report to the Assets and Infrastructure Committee on the 12 September 2022 outlined the conservative financial impact being $2,324,587. This figure at the time was based on insurance claims on Council owned property and the cost associated with emergency and immediate works for the AGRN 1012 February event and its ongoing impacts. The Georges River Local Government Area was not impacted as heavily by AGRN 1025, rather seeing cumulative impact of sustained rainfall as the ground retained moisture.

As comprehensive asset condition assessments are undertaken, Council will be afforded a better understanding of the long-term impacts. For example, the 2022 Road Pavement Condition Assessment (June 2022) identified that approximately 13% of the road network was showing lower or poor serviceability due to severe flooding related pavement damage from 22 February 2022. These asset inspections will see updates made to the 10 year Asset Management modelling for asset classes.

Council is working to create a more resilient community by undertaking comprehensive Hydrological Investigations at high-risk areas in the network to inform future projects. This is achieved by increasing the irrigation and drainage to support community assets such as Renown Park and Carss Bush Park Playground and investing significantly more money towards our critical assets such as roads.

45 GEORGES RIVER COUNCIL Resourcing Strategy 2023/2024

Where are we now?

Georges River Council manages approximately $1.45 billion of infrastructure assets that provide essential services to our community. These assets include roads, buildings, footpaths, drainage, and passive and active open space. The level of service delivered by these assets is largely determined by the way they are maintained and managed.

46 GEORGES RIVER COUNCIL Resourcing Strategy 2023/2024
The following sections provide a snapshot of Council’s Infrastructure Asset portfolio in terms of quantity, condition, and value.

Asset Inventory:

Council’s Infrastructure Asset Inventory maintains details of fair, replacement value, accumulated depreciation, useful life and carrying amount for each asset and asset class, along with historical information relating to revaluation and impairment.

Value:

The table below displays the value of major asset classes where:

• Replacement costs is the current cost to replace an asset on a like-for-like basis.

• Depreciated replacement cost also known as fair value is the value of an asset after accounting for depreciation, cost in the marketplace.

• Depreciation expense CRC/ divided by useful life. Useful life refers to the period over which an asset is expected to be available for use by an entity.

47 GEORGES RIVER COUNCIL Resourcing Strategy 2023/2024
Asset Class Quantity Asset Class Quantity Pavement 398 km Parks & Reserves 263 (506Ha) Kerb and gutter 787 km Playgrounds 118 Traffic devices 15,977 Buildings 225 Note this does not include 2 investment properties Carparks 103 Foreshore infrastructure 65 Footpath 499 km Stormwater Drainage 254 km Bus shelters 106 Stormwater - Pollution Devices 132 Retaining walls 246 Streetlights 9311
Figure 1: Infrastructure Asset Inventory
Major Asset Class Replacement Cost (CRC) Depreciated Replacement Cost (Fair value) Depreciation Expense Buildings $352,364,531 this does not include 2 investment properties $254,910,950 $6,672,977 Transport $701,077,736 $564,894,818 $7,392,992 Footpaths $110,615,297 $56,252,002 $1,397,722 Stormwater Drainage $162,155,260 $84,391,843 $1,402,925 Open Space and Recreation $125,649,871 $82,659,144 $7,994,269 Total $1,451,862,695 $1,043,108,757 $24,860,885
Figure 2: Value of Infrastructure Asset Inventory

Asset Classes

This document covers Transport Assets, Open Space Assets and Building Assets with a high level of confidence. Work is still required to understand Councils Stormwater Asset inventory. This will be a focus area for 2023/24.

Transport Assets – a snapshot

Council relies on its large portfolio of Transport Assets such as roads, footpaths, kerb and gutter, carparks, bridges, retaining walls and traffic management devices to support the movement of our community. The current gross replacement value of these assets is $811M.

Based on 22/23 asset data the forecast of 10-year total outlays (acquisition, operation, maintenance, renewal, and disposal) is estimated at $191.5 million or $19.15 million on average per year. Based on current budget the estimated available funding for the 10-year period is $125 million or $12.5 million on average per year as per the Planned Budget. This is 65.3 % of the cost to sustain the current level of service at the lowest lifecycle cost.

The anticipated Planned Budget for Transport Assets leaves a shortfall of $6.65 million average per year of the forecast lifecycle costs required to provide current service levels.

Figure 3: Transport Assets Planned Budget compared to lifecycle costs. Black line is representative of Planned Budget based on 22/23 figures.

Roads – a snapshot

Roads are Council’s largest asset to manage, both in asset quantity and asset value. An important measure of road assets is the Pavement Condition Index (PCI).

The above figure shows the August 2022 Pavement Condition distribution. Based on the distribution, majority of the network is in “Very good” or “Good” condition. However, in contrast, approximately 13% of the road network has been showing lower or poor serviceability. It has been estimated as approximately 70,000m2 - 75,000m2 additional road surface area required urgent or immediate or essential road patching to make the road section safe and serviceable due to severe and continuous rain event throughout 2022.

To retain a network average of good, Council Officers are recommending an increase to the Road Renewal budget from approximately $4million to $10.7million for the 23/24 budget.

Figure 4: Pavement Condition Summary from 2022 Road Condition Assessment.

Open Space – a snapshot

Open Space Assets provide opportunities for active and passive recreation, general leisure, memorials, and environmental protection. They include, sport and fitness facilities, playgrounds, park furniture, hardstands, marine assets, lighting, fencing & walling, signage and monuments

Based on 22/23 asset data forecast of 10-year total outlays (acquisition, operation, maintenance, renewal, and disposal), Open Spaces Assets are estimated at $178.5 million or $17.85 million on average per year. Estimated available funding for the 10-year period is $117million or $11.6 million on average per year as per the Planned Budget. This is 65.48% of the cost to sustain the current level of service at the lowest lifecycle cost.

The anticipated Planned Budget for Open Space leaves a shortfall of $ 6.2 million on average per year of the forecast lifecycle costs required to provide current services.

The above graph is based on expenditures calculated for FY21/22. The graph shows the asset renewal budget is short of required renewal. It should be noted that Council Officers are currently modelling acquisitions and disposals, and they are not shown in this graph.

50 GEORGES RIVER COUNCIL Resourcing Strategy 2023/2024
Figure 5: Open Space Assets Planned Budget compared to lifecycle costs. Black line is representative of Planned Budget based on 21/22 figures.

Buildings – a snapshot

Councils Building Assets support Georges River Council and local community groups to deliver services to our community. Buildings are made up of multiple assets which include:

Based on 22/23 asset data the forecast 10-year total outlays (acquisition, operation, maintenance, renewal, and disposal), Building Assets are estimated at $103 million or $10.3 million on average per year.

Estimated available funding for the 10-year period is $69million or $6.9 million on average per year as per the Planned Budget. This is 66.72% of the cost to sustain the current level of service at the lowest lifecycle cost.

The anticipated Planned Budget for Building Assets leaves a shortfall of $3.4million on average per year of the forecast lifecycle costs required to provide services in the asset management plans.

Planned Budget compared to lifecycle costs. Black line is representative of Planned Budget based on 21/22 figures.

This graph is based on expenditures calculated for FY21/22. The graph shows the asset renewal budget is short of required renewal. It should be noted that Council Officers are currently modelling acquisitions and disposals, and they are not shown in this graph.

51 GEORGES RIVER COUNCIL Resourcing Strategy 2023/2024
Asset Category Replacement Value Sub-Structure $43,645,626 Structure $109,408,441 Floor Covering $16,314,232 Fit-Out $39,032,412 Roof $48,741,196 Services-Mechanical $36,862,458 Services-Fire $5,136,830 Services-Electrical $31,919,225 Services-Hydraulic $34,206,850 Services-Security $1,554,172 Services-Transport $5,217,935 TOTAL $372,039,379
Figure 6: Building Asset components and their replacement value. Figure 7: Building Assets

Lifecycle Management

There is a consistent theme across all asset classes, we currently do not allocate enough budget to sustain these services at the expected standard or to provide all new services being sought.

Works and services that cannot be provided under present funding levels are:

• Forecast renewal works, based on useful lives of assets;

• All maintenance and operations required, this leads to decisions being made on operations and maintenance priorities, and

• The acquisition of all planned assets and effectively managing them.

Risk Management

Our present budget levels are insufficient to continue to manage risks in the medium term. The main risk consequences are:

• Public safety and risk of injury

• Decreased levels of service and service removal

• Reputation and Legal risk

• Preventative maintenance not occurring affecting useful life of asset

• Renewals not occurring in a timely manner reducing useful life of asset

Council will endeavor to manage these risks within available funding by:

• Forward planning for asset renewal and maintenance of critical and high risk assets

• Ongoing safety inspections of assets to support their prioritised repair within available budget

• Continuously pursuing external funding sources to improve existing assets

• Ongoing professional development and education of key asset management staffs to remain relevant on current trends, innovation, and industry standards

• Advocating for increased renewal funding from State and Federal Government

52 GEORGES RIVER COUNCIL Resourcing Strategy 2023/2024

Where do we want to be?

Goals and Objectives of Asset Ownership

Councils goal for managing infrastructure assets is to meet the defined level of service (as amended from time to time) in the most cost-effective manner for present and future consumers.

The key elements of infrastructure asset management are:

• Building strategic alignment to Council Strategies;

• Providing a defined level of service and monitoring performance;

• Managing the impact of growth through demand management and infrastructure investment;

• Taking a lifecycle approach to developing cost-effective management strategies for the long-term that meet the defined level of service;

• Identifying, assessing and appropriately controlling risks, and

• Linking to a LTFP which identifies required, affordable forecast costs and how it will be allocated.

The Plan 2022 – 2032

The Plan 2022 - 2032 is our second Community Strategic Plan (CSP).

This revised CSP progresses and extends the previous community strategic plan, bringing on board new and previous community feedback and aspirations.

The Plan identifies the following six pillars that underpin our work for the community:

This document has been prepared in line with the six pillars outlined in the Plan. Council’s asset Inventory plays both a direct and an indirect role in achieving the strategic objectives of Council and supporting the service delivery needs of the community.

53 GEORGES RIVER COUNCIL Resourcing Strategy 2023/2024
1. Our community 2. Our green environment 3. Our economy 4. Our built environment 5. Our place in Sydney 6. Our governance

Our Assets and Service Delivery

1.1 Our community is socially and culturally connected, and strive for social equity

1.2 Diverse, vibrant community hubs and facilities are connected, well maintained and have equitable access.

1.3 The community is safe and healthy.

1.4 Georges River area heritage and history is protected.

Our green environment

2.1 Our environmentally sustainable practices inspire us all to protect and nurture the natural environment.

2.2 Our waterways are healthy and accessible.

2.3 Greening, canopy cover and bushland and biodiversity preservation are maximized.

Our economy

3.1 Local jobs and local businesses are supported to grow.

3.2 Our town centres are green, clean, vibrant and activated and have good amenities.

3.3 Georges River is a 30 minute city

Our built environment

4.1 New development should make Georges River more liveable, vibrant and sustainable.

4.2 Affordable and quality housing options are available.

4.3 There are a range of transport options and increased walkability and cycling to connect people, goods and businesses.

4.4 Everyone has access to quality parks and open space and active and passive recreation facilities

4.5 Council-led development and assets provide quality, long term benefits to everyone. 

Our place in Sydney

5.1 Leadership focuses on innovation and improving the customer experience.

5.2 The three spheres of government work together to improve services and facilities in our area.

5.3 Georges River is known for being environmentally and culturally rich and enhances its metropolitan position as a destination for people and business.

Our governance

6.1 Our community’s voice is considered in planning the area’s future.

6.2 Our decisions are based on evidence which consider financial impacts, the environment and impacts on future generations.

6.3 Our community knows why and how decisions are made.

6.4 The workforce is inspiring, diverse and engaged.

Figure 8: The Plan pillars and goals and alignment to service delivery outcomes for 2022-2032

54 GEORGES RIVER COUNCIL Delivery Program 2022 – 2026 // Operational Plan 2023/2024
Pillar
Roads Stormwater Drainage Open Space & Recreation facilities Buildings
Goal
Our Community
   
 
   
  
   
 
 
   
   
   
 
   
   
   
   
   
 
   

Desired levels of service

Service levels refer to both technical levels of service and community levels of service. Community levels of service are reflective of the communities’ expectations of the asset and the service it provides. Council’s community service levels have been developed through community engagement.

A project conducted in 2016/17 involved a representative telephone survey of 400 residents to explore the importance of, and satisfaction with, existing assets as well as priorities for the construction of new assets. A deliberative community forum was also held with ratepayers to explore the acceptable condition levels for the asset categories and where funds should be spent in the future.

The survey demonstrated that ratepayers felt that all services provided by Council’s infrastructure assets are important and they were generally satisfied with the current condition and service provided.

Overall, results show very high levels of satisfaction. The areas of higher dissatisfaction have been investigated to target the service level improvements that would best improve the level of satisfaction, details of these improvements are outlined below.

The other part of the project was a deliberative community forum included 102 ratepayers based on quotas set on age, gender, location and language spoken at home to reflect community make-up. The forum focused on footpaths, local roads, stormwater drainage, kerb and gutters, community buildings, and parks and reserves. The community was presented with photographs representing each of the five condition levels for each asset type and feedback was sought as to what they felt was an acceptable standard.

For each of the asset classes the community agreed that a condition rating between 2 and 3 was the acceptable standard.

55 GEORGES RIVER COUNCIL Delivery Program 2022 – 2026 // Operational Plan 2023/2024
Figure 9: Community satisfaction with assets scale of 0-10 where 10 = extremely satisfied and 0 = extremely dissatisfied

levels engagement 2016/17

Community feedback is an essential part of determining asset maintenance and renewal funding allocations.

In 2023 Georges River Council is participating in the Australian Liveability Census, this will provide detailed community insights into aspects of liveability which are valued with in our community and elements that need to be strengthened. This data will then be used to support asset planning.

Technical levels of service are related to the condition of the asset and the use of deterioration models to determine the optimal amount of funding required for each asset class to maintain the level of service. Engineering judgement, condition assessments and asset investigations are ways Council monitors service levels.

56 GEORGES RIVER COUNCIL Resourcing Strategy 2023/2024 Asset category The Community Wants (Community LOS) How we Deliver this (Technical LOS) Average Acceptable Condition Rating (in a scale 1-5) Sealed roads Sound smooth road surface to travel safely on Sealed roads will be resealed or rehabilitated when roughness counts exceed 120 or more 2.9 Kerb and gutter Water doesn’t pond in driveways for more than 2 days after a storm K&G rehabilitated or renewed at or prior to condition 3 2.5 Footpaths Safe, sound, non-slippery pathways provided to enable safe travel throughout the network No more than 30% of all identified trip hazards have a step greater than 25mm. 2.7 Parking and bus Shelters Provide an efficient parking and bus shelter areas that are aesthetically pleasing Annual condition assessments to ensure these assets are maintained at condition 3 or above 2.7 Buildings assets Serviceable and accessible throughout the year with safety and comfort Compliance with building & fire safety regulations 2.7
of community service
Figure 10: Results
57 GEORGES RIVER COUNCIL Resourcing Strategy 2023/2024

Implementation, monitoring and review Monitoring Asset Management Performance

Council monitors

The ratios provide an indication as to whether present allocated budgets are funding the appropriate share of the consumption of the assets each year. Council’s financial results show a need to increase expenditure in renewals and maintenance. This is consistent with the asset snap shots provided earlier. This is further complicated by the demand for new assets, grants targeted at new assets and a historical underspend in renewals leading to large backlogs.

Operations and Maintenance Expenditure

58 GEORGES RIVER COUNCIL Resourcing Strategy 2023/2024
asset performance
Indicator Purpose Benchmark 2022 2021 2020 2019 1 Infrastructure Renewals Ratio To assess the rate at which these assets are being renewed relative to the rate atwhich they are depreciating. Min 100% 39% 55% 83.30% 104.04% 2 Infrastructure Backlog Ratio This ratio shows what proportion the backlog is against the total value of a Council’s infrastructure. Max 2.00% 1.44% 1.63% 1.54% 1.58% 3 Asset Maintenance Ratio Compares actual v’s required annual asset maintenance. A ratio above 1.0 indicates Council is investing enough funds to stop the infrastructure backlog. Min 100% 82.86% 100.19% 101.33% 105.35%
through the following indicators:
Figure 11: shows the industry benchmarks for asset performance and Council’s results for the past 4 years
Asset Class 2018-19 2019-20 2020-21 2021-22 $ $ $ $ Open Space 12,119,000 10,660,000 9,128,000 8,568,000 Buildings 6,803,839 6,643,141 6,880,612 6,586,150 Roads 4,105,000 3,144,000 3,061,000 3,977,382 Footpaths 2,892,000 5,228,000 3,347,000 2,775,618 Street Lighting 2,448,000 2,422,000 2,039,965 1,863,503 Stormwater Drainage 1,451,000 1,988,000 1,871,000 1,473,485 Annual Total 29,818,839 30,085,141 26,327,577 25,244,138
Figure 12: provides an overview of the previous year’s annual operating and maintenance costs per asset class. These are fixed costs required to operate and maintain these asset classes.

Life cycle management and expenditure forecasts

Council has a responsibility to plan and maintain assets to ensure long term sustainability.

The long -term priority presented in this strategy reflects Council’s objective to manage its current inventory of assets at the identified levels of service while optimising life cycle costs. Life cycle management involves consideration of all management options over the life of an asset from creation to disposal. This includes operational and maintenance activities, restoration and renewal activities, enhancement and finally decommissioning and disposal.

The following table presents a summary of the ten-year expenditure forecast for Council’s infrastructure assets based on current operational and maintenance expenditure:

Financial Indicator - 10yr Financial Projection Operations and Maintenance

Forecast operations and maintenance costs are expected to vary in relation to the total value of the asset stock. If additional assets are acquired, the future operations and maintenance costs are forecast to increase. If assets are disposed of the forecast operation and maintenance costs are expected to decrease.

Infrastructure sustainability

Council’s forecasted maintenance budget is in line with required maintenance expenditure for the next 10 years achieving an asset maintenance ratio above 100%. However, without additional funding allocation towards asset renewal expenditure, projections indicate that Council will fall below the asset performance indicators for the Infrastructure Renewals Ratio and Infrastructure Backlog Ratio.

Recent Council spending on asset renewal has been significantly improved by the high value of additional capital grants Council has been successful in receiving in the past five years. Whilst these projects will have many positive benefits for our community it is important to differentiate between expenditure that has effectively renewed an existing asset and those which have created new assets. The creation of new assets with grant funding only adds to the challenge of funding Council’s operating, maintenance, and renewal responsibilities.

The table below displays the challenges Council will face in the coming years if there is not increased renewal expenditure. It is important to prioritise the renewal of assets, replacements of existing assets as opposed to the acquisition of new assets.

Council’s infrastructure assets have very long useful lives. This means that they deteriorate at an extremely slow rate. As a result, it can take many years of underfunding asset renewal to become apparent to Council and the community. This can lead to complacency in decision making. A failure to set aside appropriate funding for assets today has a compounding effect (backlog) and will lead to the deferral of significant costs to future operating and capital budgets.

59 GEORGES RIVER COUNCIL Resourcing Strategy 2023/2024
2022/23 2023/24 2024/25 2025/26 2026/27 2027/28 2028/29 2029/30 2030/31 2031/32 Operations($M) 13,474 14,520 14,520 14,520 14,520 14,520 14,520 14,520 14,520 14,520 Maintenance($M) 13,412 14,746 14,746 14,746 14,746 14,746 14,746 14,746 14,746 14,746 Total($M) 26,886 29,267 29,267 29,267 29,267 29,267 29,267 29,267 29,267 29,267
Figure 13: Ten-year expenditure forecast for Council’s infrastructure assets
Financial Year 2022/23 2023/24 2024/25 2025/26 2026/27 2027/28 2028/29 2029/30 2030/31 2031/32 Projected Infrastructure Backlog($M) $7,571 $7,576 $14,295 $8,578 $11,022 $12,583 $16,850 $15,203 $21,688 $17,391 Projected Renewal Ratio (%) 39.32% 60.23% 61.23% 61.23% 61.23% 61.23% 61.23% 61.23% 61.23% 61.23%
Figure 14: s a prediction based on the historical data and draft budget for 23/24

How will we get there? Improvement Plan

To meet the challenges outlined above and ensure that Council’s services and infrastructure are provided in a financially sustainable manner, Council must continue to refine our asset management practices.

Strategic Actions – Improvement Plan

The Improvement Plan outlined is a culmination of previous years improvement plans consisting of high-level strategic actions and specific operational actions to improve asset management practices. These actions, described in table 9, are closely aligned with the Community Strategic Plan and Delivery Program. Class based Asset Management Plans provide specific asset improvement actions.

60 GEORGES RIVER COUNCIL Resourcing Strategy 2023/2024

Management Improvement Plan

1

Continue to develop transparent and responsible asset management processes that align with best practice.

Convey consistency across the Asset Management Strategy, Asset Management Plan, Long Term Financial Plan, Asset Systems, data collection, condition reporting and service levels.

Review Asset Accounting Policy, Asset Management Policy, Strategy and Asset Management Plans for each asset class

3 Advocate to ensure the sustainability, transparency and intergenerational equity of community infrastructure

Councillors and Council officers will continue to advocate for consistent asset management practices.

Councillors ET MSP High Ongoing

4 Review end-to-end asset accounting processes from planning, operating to renewal phases. CFO, MSP High 23/24

5 Develop the 10-year Capital Works Program Develop the 10-year Capital Works Program and include disposal plan.

A new dedicated team will deliver updated asset management plans for the four asset classes with a 10-year outlook

- Transport

- Open Space

- Buildings

- Stormwater

MSP, CAM High 23/24

CAM AS High 23/24

Review processes for making capital investment decisions. To be driven by Council’s strategic long term planning documents, Long Term Financial Plan and Community Strategic Plan. Explicitly detail the impact on the future operations and maintenance budgets, “whole of life” costs and risk management assessments

The Georges River Asset Management Steering Committee will make recommendations to the Executive regarding capital investment decisions. This will include the approval of asset management plans and 10year capital works program.

The Project Review Committee was also established in 2022.

AMSC High Ongoing

61 GEORGES RIVER COUNCIL Delivery Program 2022 – 2026 // Operational Plan 2023/2024
Action Detail Responsibility Priority Timeframe
MSP, CFO High Ongoing
2 Deliver a robust Strategic Asset Management Framework. MSP High 23/24
Advocate for an increase in the Stormwater Charge to increase level of service
Continue to refine asset management and accounting processes
6 Update asset management plans for all asset classes
7
Key ET – Executive Team CFO – Chief Financial Officer MSP – Manager Strategic Placemaking CAM – Coordinator Asset Management AS – Asset Specialists AMSC – Asset Management Steering Committee

Long Term Financial Plan

63 Resourcing Strategy 2023/2024

Executive Summary

The Long Term Financial Plan (LTFP) forms part of the Resourcing Strategy and is an essential for informing decision-making during the preparation and finalisation of the Community Strategic Plan and the development of the Delivery Program.

As per the relevant legislation, financial decision making is to give due consideration to promoting the financial sustainability of the council through:

• the progressive elimination of operating deficits

• the establishment of a clear revenue path for all rates linked to specific expenditure proposals

• ensuring that any proposed increase in services and/ or assets is within the financial means of the council including a proposed special rate variation

• ensuring the adequate funding of infrastructure maintenance and renewal

• the use of borrowing is appropriate and financially responsible, and

• the fair and equitable distribution of the rate burden across all rate payers.

After a period of uncertainty due to COVID-19 virus in the population, 2022/23 proved to be the first year when a greater sense of normalcy returned to the operating environment of Council.

The Budget 2023/24 continues to return to business as usual and incorporates the service standards that are expected by the community while not deviating from the aim of financial sustainability by strengthening Council’s operating surplus.

The Special Rate Variation (SRV) which was introduced in 2021/22, will be in its third year of implementation. The SRV has been critical in bringing about financial stability to Council. It is Council’s commitment to continue this journey well into the future and improve Council’s financial position in line with the proposal submitted to IPART.

The Budget 2023/24 forms the basis of the latest update to the Long Term Financial Plan (LTFP), Council has explored different scenarios as they apply to the Budget for 2023/24.

64 GEORGES RIVER COUNCIL Resourcing Strategy 2023/2024

Financial Governance and Principles

In preparing the Long Term Financial Plan (LTFP) and guiding financial decisions are the Integrated Planning and Reporting documents, the Local Government Act 1993 and financial principles.

Council conducted a program of extensive community engagement to develop Georges River's first Community Strategic Plan.

The current Community Strategic Plan has been developed around six themes or pillars which were identified in the consultation process as important to the community.

These six pillars, which underpin our future work, are:

1. Our Community

Our community is socially and culturally connected and we strive for social equity

2. Our Green Environment

Our environmentally sustainable practices inspire us all to protect and nurture the natural environment

3. Our Economy

Local jobs and local businesses are supported to grow

4. Our Built Environment

New developments are approved to make Georges River more liveable, vibrant and sustainable

5. Our place in Sydney

Leadership is focused on innovating and improving the customer experience with the three spheres of government, working together to improve services and facilities in our area

6. Our Governance

Decisions are based on evidence which considers the impacts on our finances, the environment and future generations.

The Community Strategic Plan is part of a suite of documents which include the Delivery Program and Operational Plan which outlines our key actions over the next three years, the Annual Budget and Fees and Charges. These key documents feed into the Resourcing Strategy and Council’s long-term financial plan.

The Local Government Act 1993 (the Act) outlines the principles of sound financial management by which Council is governed. Section 8B of the Act states that:

• Council spending should be responsible and sustainable, aligning general revenue and expenses.

• Councils should invest in responsible and sustainable infrastructure for the benefit of the local community.

• Councils should have effective financial and asset management, including sound policies and processes for the following:

- performance management and reporting;

- asset maintenance and enhancement;

- funding decisions; and

- risk management practices

• Councils should have regard to achieving inter-generational equity, including ensuring thefollowing:

- policy decisions are made after considering their financial effects on future generations; and

- the current generation funds the cost of its services.

65 GEORGES RIVER COUNCIL Resourcing Strategy 2023/2024

Principles

In addition to the legislated principles of sound financial management, Council’s actions and strategies are balanced on the following principles: Sustainability, Affordability, Accountability and Growth.

Sustainability

Ensure the long term sustainability of Georges River Council – this involves putting in place measures to strengthen its income base (without depending on one-off receipts of grants or contributions), managing its expenditure to optimum levels, and maintain positive Net Operating Results.

Affordability

Operate within the realms of affordability by structuring expenditure within the boundaries of income received. Plan and execute programs and projects after taking into account the affordability of the long-term ongoing impact on future revenue and expenditure.

Accountability

Continue to be accountable to ratepayers for optimum management of income generated, expenditure incurred and management of Council assets and resources.

Growth

Approach all activities from the perspective of constantly improving the quality of services provided and delivery of those services that benefit the larger community.

Sustainability and Affordability Challenges

Georges River Council takes great pride in its role of providing and maintaining high quality local services to our community. If Council is to continue to deliver the current level of services and facilities, we need to effectively plan for the future.

The Community Strategic Plan details the community’s aspirations for the Georges River area over the next 10 years. This Plan highlights many community projects, programs, initiatives and events that require substantial funding to become a reality.

Council, in preparing the LTFP recognised a number of challenges it will face in the near future.

The challenges, if unaddressed, may have adverse impacts on the long-term financial sustainability of Council. These challenges are summarised below:

• The declining profitability trend has been addressed, with the receipt of the Special Rate Variation in 2021/22 and cost initiatives undertaken by Council. The challenge remains in maintaining strict discipline and adhering to the long-term financial plan.

• Rising inflation and the flow on effects on costs of services provided may exert pressure on expenditure without being offset by similar increases in income.

• Wages growth is expected to exceed average rates.

• A marked reduction in development activities is currently being experienced in the Local Government Area (LGA). It is unclear at this stage how long trend will continue and the extent of the trend.

When reviewing the actual results of Georges River Council so far, Council has generated surpluses each year since amalgamation. However, these actual results have been favourably impacted by additional operating and capital grants received from the State Government, to assist with the transition to functioning as an amalgamated council and Gains from Disposal of Assets.

The COVID-19 pandemic presented fresh challenges to Council’s efforts to improve its financial position, with the financial impact of the pandemic accelerating the financial deficits that were forecast in future years. Council provides 200 services which our community members value and are essential to a thriving and growing community. Council has and will continue to find savings, efficiencies and implement improved operating models in conducting its operations.

66 GEORGES RIVER COUNCIL Resourcing Strategy 2023/2024

Productivity and Cost Containment Strategies

Based on the strengths and challenges presented in this Long-Term Financial Plan, Council is building on the strong foundations established to ensure the delivery of community aspirations outlined in the Community Strategic plan. To achieve this, Council will take the following steps:

1. Continue to explore potential avenues to raise new streams of income and increase current income levels through a wider application of the user pays model

2. Persist in seeking potential savings opportunities in operating expenditure by reviewing operating processes

3. Apply strategic assets management principles, while ensuring compliance with relevant legislation

4. Introduce and implement changes in focus, to view activities as “commercial” or “non-commercial”

5. Continue to identify and implement initiatives that improve service efficiency and productivity

6. Evaluate the feasibility of major projects from a cost/benefit perspective and understand the affordability of the pay-back period in respect of each

7. Focus on bridging the gap between increases in income and expenditure

8. Provide financial hardship support to those adversely impacted

9. Focus on works projects that are funded from externally restricted reserves.

10. Review assets in order to rationalise and divest unprofitable or excess property holdings

11. Review community venue management to increase the utilisation of venues and associated revenues

12. Review charges to ensure greater cost-recovery for Council provided services

13. Pursue opportunities for commercialisation and business improvement

14. Introduce environmental and energy efficiency initiatives

15. Adopt more efficient information and communications technology for a range of activities such as communications, document processing, financial transactions, outdoor staff operations, e-recruitment etc.

16. Target reviews of discrete areas of council operations encompassing all aspects of processes, reporting, procedures, procurement, scheduling and use of equipment

17. Restructure processes to achieve better workforce efficiency and reduce salary expenditure

18. Review procurement strategies, such as shared purchasing through joint organisations of councils

19. Improve management of workers compensation insurance claims and safety audits

20. Adopt waste management strategies to reduce landfill waste and associated costs

21. Follow good governance practices in all aspects of Council operations

67 GEORGES RIVER COUNCIL Resourcing Strategy 2023/2024

Local Infrastructure Contribution Projects

The New South Wales (NSW) local infrastructure contributions (LIC) system helps provide new and growing communities with appropriate infrastructure. The NSW LIC system is regulated by the Environmental Planning and Assessment Act 1979 (the Act) and the Environmental Planning and Assessment Regulation 2000. Section 7.11 allows councils to levy contributions towards the cost of providing local infrastructure. Contributions plans set out the local infrastructure required to meet the demand from new development, and the contributions a council can levy on developers to fund the necessary land and works.

Voluntary planning agreements (VPAs) is another form of revenue generated for local infrastructure from developments. They are arrangements between developers and either councils or the State Government for infrastructure contributions collected for purposes not covered by a contributions plan. Section 7.4 of the Act allows councils and developers to voluntarily agree to a contribution arrangement.

The purpose of the Council’s LIC plans and VPAs is to:

• Provide the framework for the efficient and equitable determination, collection and management of contributions towards the provision of local infrastructure in the Georges River LGA; and

• Ensure Council’s management of local infrastructure contributions complies with relevant legislation and practice notes; and

• Establish the relationship between expected development and proposed local infrastructure to demonstrate that section 7.11 contributions under this plan are reasonable; and

• Ensure that developers make a reasonable contribution to the provision of local infrastructure required for development anticipated to occur up to 2036; and

• Ensure that the existing community is not unreasonably burdened by the provision of local infrastructure required, either partly or fully, as a result of development in the area; and

• To allow the opportunity for local infrastructure, or the dedication of land at no cost to Council, to be provided by developers or land owners in lieu of paying a monetary contribution when it accords with Council objectives or outcomes.

Development timeframes are such that there is often several years between when LICs are collected and the infrastructure is delivered. The below table highlights the current balance at year end and forecast closing balance based on budget allocation and anticipated income.

68 GEORGES RIVER COUNCIL Resourcing Strategy 2023/2024
Georges River Council Infrastructure Contribution Reserve Balances 2020/2021 Actual Closing Balance 2021/22 Forecast Actual Closing Balance 2022/2023 Forecast Closing Balance 2023/2024 Forecast Closing Balance $'000 $'000 $'000 $'000 New Georges River Council Section 7.11 Contributions Plan (Anticipated expenditure depending approval) 0 1,580 1,420 1,225 Georges River Council Section 94A Plan 3,394 4,098 4,565 5,765 Former Kogarah Section 7.11 Contributions Plans – Commenced 12 March 2013 40,730 43,685 43,085 48,165 Former Hurstville Section 7.11 Contributions Plans – commenced 14 March 2013 12,758 14,358 10,992 10,992 Former Hurstville Section 7.11 Contributions Plans – Repealed 14 March 2013 5,832 5,823 7,072 8,865 Section 7.13 - Court Ordered Development Consent Contributions 374 377 377 377 Voluntary Planning Agreements 10,630 12,349 12,453 14,103 Totals $73,718 $82,270 $79,965 $89,493

The new Georges River Council Contribution Plan includes $422 million worth of works, of this approximately 45% ($192 million) is to be funded by Council and the remainder is developer contributions. An internally restricted reserve has been established to ensure funds are available to meet Council’s contribution and assist in accelerating eligible projects within the contribution plan.

State and Federal grants are also potentially available for many of the projects within the works schedules and can be used to assist with Council’s contribution.

Further, several key projects in the contributions plans have potential to be delivered as a joint venture, particularly in the Civic Centre Precinct. These projects represent approximately $50 million of funding required to fund the existing population’s share.

Council also has funds that will be received as part of various planning agreements which may be used towards funding the projects with low apportionment to the future population, particularly for public domain and traffic works within the Hurstville City Centre.

The table below highlights the Value of works contained in s7.11 and s7.12 works schedules, with apportionment by Infrastructure types:

Value of works contained in s7.11 and s7.12 works schedules, with apportionment

types

Space acquisitions and upgrades contribute to 42% of the total works schedule. The amount of open space

69 GEORGES RIVER COUNCIL Resourcing Strategy 2023/2024
Infrastructure
Total project costs LIC Apportioned costs Council Contribution Section
Works Open Space $173,990,852 $143,873,354 $30,117,498 Open Space Upgrades $82,920,936 $58,614,542 $24,306,394 Open Space Acquisition $91,069,916 $85,258,812 $5,811,104 Community and Recreational Facilities $96,399,508 $44,727,899 $51,671,609 Recreation facilities (indoor and outdoor courts) $14,998,500 $14,998,500 $0 Libraries (capital works) $52,378,610 $9,428,150 $42,950,460 Libraries (resources) $1,693,757 $1,693,757 $0 Community Centres $21,773,641 $13,499,657 $8,273,984 Childcare facilities $5,555,000 $5,107,835 $447,165 Public Domain $88,206,305 $13,230,946 $74,975,359 Transport $41,899,118 $6,284,867 $35,614,251 Roads and intersections $26,816,875 $4,022,531 $22,794,344 Pedestrian, active transport and traffic calming $15,082,243 $2,262,336 $12,819,907 Sub-Total $400,495,783 $208,117,066 $192,378,717 Admin (1.5% of total costs) $3,121,756 $3,121,756 $0 Section 7.12 Works Open Space $2,600,000 $2,600,000 $0 Community Facilities $4,100,000 $4,100,000 $0 Public Domain $2,400,000 $2,400,000 $0 Transport $9,700,000 $9,700,000 $0 Sub-Total $18,800,000 $18,800,000 $0 Total costs $422,417,539 $230,038,822 $192,378,717
7.11
Open

currently provided in the Georges River LGA is 2.34 hectares per 1000 people, short of the benchmark of 2.7ha per 1000 people. There is also a shortfall of active open space provision of 7.6ha for the existing population. With additional population growth, the existing rates of provision will drop, and the shortfalls will increase unless more open space can be provided.

To maintain the current rate of 2.34ha per 1000 people for the incoming population, Council would need to provide an additional 57.6ha (at an estimated cost of $1,440,000,000) of open space by 2036. The NSW government cap on contributions to a maximum of $20,000 per dwelling means that this amount of land acquisition is unaffordable under section 7.11 contributions.

Forecasting and Assumption Statement

Financial Planning Assumptions

In preparing the budget, consideration was given to a range of economic and political factors that affect our finances. This impacts our capability to maintain existing levels of service and long term financial sustainability

Georges River Council is expected to have significant worker and resident population growth over the next 15 years. A large proportion of this growth is forecast to occur in the strategic centres of Hurstville and Kogarah. This growth creates a new demand for either new facilities or embellishment of existing facilities.

The Independent Pricing and Regulatory Tribunal (IPART) recently announced the introduction of the rate peg with a population growth factor included. It is noted that this will not account for past growth and a special rate variation is required to cover costs associated with population growth. Further, the Local Government cost index calculator does not account for drops in income, increased service expectations/expansion or the approved mandatory Award increase.

Changes to service expectations or level of service may require a further special rate variation in future years.

70 GEORGES RIVER COUNCIL Resourcing Strategy 2023/2024
Ward
Area of Open Space (ha) 124.93 26.14 57.76 29.99 235.37 Number of Dwellings 9,778 11,819 13,553 10,287 9,355 Open Space per Dwelling (sqm) 127.77 22.12 42.62 29.15 251.60 % of Total Open Space 26.3% 5.5% 12.2% 6.3% 49.6%
Blakehurst Hurstville Kogarah Bay Mortdale Peakhurst
Area 2021 2026 2031 2036 Total Change 2021-2036 Change (%) Total (residents) 162,794 170,524 177,933 185,346 22,552 13.9% Total (workers) 52,784 56,452 59,530 63,292 10,508 19.9%

Revenue Forecasts Rating

Council Rates is a tax on the community and is based on the unimproved land values in the LGA. This source of Council’s income is he most stable and largest source of operating revenue that is used to fund services. Council will assess the following in the long term management strategy of rates:

• application and impact of special rate variations

• application of the new rate peg and population growth factor

• restrictions of the current rate peg local government cost calculator

• increased revenues from other sources

• changes to service portfolio and level of service

• the projected impact of the rate cap

• any need to increase the reliance on rating due to a reduction of revenues from other sources such as a decline in grants and subsidies.

Fees and Charges

A number of the services we provide are offered on a user pays basis. In preparing the Long Term Financial Plan, possible future income from fees and charges, including opportunities to reduce reliance on other forms of income, have been considered. A major limitation of fees and charges growth is the statutory fees and charges that do not cover the cost of service.

Grants and Subsidies

The assumption is to plan for continuing efforts in applying for and receiving grants based on historical trends. This is a volatile income source and should these grants and subsidies be reduced, our ability to provide the same level of service will be impacted.

Contributions

As part of the NSW Governments review of the infrastructure contributions system, the Government introduced the Environmental Planning and Assessment Amendment (Infrastructure Contributions) Bill 2021 (Bill).

The amendments proposed in these reforms would have a significant impact on the Georges River Council contributions plan, with approximately $60 million worth of projects apportioned to development in the works schedules of this plan for facilities that may be excluded. Should the Bill be passed, and a new contributions Plan be required.

Operating Expenditure Forecasts

Employee Benefits and On Costs

The current Local Government State Award prescribes the mandatory annual increase for award-based staff. Other assumptions relating to employee costs in the Long Term Financial Plan include:

• Assumed annual award increase of 4.6% pa in 2023/24 and 3% pa thereafter

• Progressive increases in superannuation up to 12% by 2025/26

• No change in existing employee resourcing levels

• A 6% natural vacancy in establishment permanent positions each financial year

• Annual productivity initiatives such as Christmas close down, vacancy rates, recruitment trends and moderate training program until 2025/26 of between 3% and 6% per annum.

Borrowings

Council is debt free. There are no anticipated borrowings over the ten year period based on Council being required to demonstrate an actual trend of positive operating results.

Materials and Services

Materials and services including Domestic Waste Management costs and other expenses which represent the principal costs used to deliver services to the community are forecast to increase in line with the CPI. The Inflation Rate assumed for 2023/24 is 7.8%, 3.5% in 2024/25 reducing to 2.3% by 2027/28.

Depreciation and Amortisation

The depreciation methodology can be found in the Notes to the General Purpose Financial Statements. The depreciation expense assumed in the Long-Term Financial Plan has been calculated in accordance with this methodology.

Other Expenses

Other Expenses primarily relate to Statutory Charges (including Emergency Services Levy) and Contributions and Donations. These are forecast to generally increase in line with the CPI assumptions stated above.

71 GEORGES RIVER COUNCIL Resourcing Strategy 2023/2024

Capital Works Program Forecasts

Historical trends highlight grant and developer contribution funds has been the main contributor to new and renewal of assets. This is a volatile funding source, and the Georges River Council Contributions Plan highlights a shortfall in funding future infrastructure needs.

Council achieving operating surpluses and regenerating internal asset management cash reserve will be a key requirement to fund renewal items in the future, close the infrastructure funding gap and assist in cocontributing to grant funded projects.

The plan has assumed an annual program of $30-$40 million per year with the continued assumed funding of over 30% from external restricted funding sources. The annual cash forecast and phasing of projects is being refined with the relevant departments to strengthen the alignment with the LTFP.

Model Sensitivity

In planning for the current and future forecasts, we have made assumptions on factors outside of our control such as inflation, wage increases, cash rate and rate/ other income capping.

Although the assumptions are our current informed estimates based on a range of reliable sources and while Long Term Financial Plans are inherently uncertain, these models are based on assumptions which represent the most likely outcome, given the prevailing economic and operating environment.

Within each model there is a table that outlines the assumptions applied. A 1% increase in the Inflation rate can adversely affect the Result (net of Capital Grants). Similarly, an additional 1% increase in wage costs can adversely affect the net result.

Key Performance Indicators

Financial health check performance indicators including the unrestricted current ratio, operating result, debt service ratio and capital renewal ratio are monitored/ reported on quarterly and annually. The statement of performance measures is in accordance with Local Government Code of Accounting Practice and Financial Reporting.

The Operating Performance, Unrestricted Current and Cash Coverage ratios

Highlight the essential ingredients for sustainable financial operations.

The Operating Performance Ratio

Measures the extent of Council’ Revenue (net of Capital Grants) coverage of Expenditure. This needs to be a positive figure and ideally, growing.

The Unrestricted Current Ratio

Measures Council’s liquidity. The benchmark based on successful organisations is set at 1.5 to 2.0. An increasing ratio over time shows improving liquidity and an environment where there is sufficient coverage of Current Liabilities from Current Assets.

The Cash Coverage Ratio

Measures Council’s cash coverage of expenditure. This shows the number of months that Council will be able to operate unhindered, if Council is unable to generate any additional cash through its operations. The greater the number of months shown, the more comfortable is the operating environment.

72 GEORGES RIVER COUNCIL Resourcing Strategy 2023/2024
73 GEORGES RIVER COUNCIL Resourcing Strategy 2023/2024

Financial Models Overview

These projections form a roadmap of the operating results, which provides Council opportunities to:

• Assess different courses of corrective action and quantify the potential outcomes

• Ensure sustainability through positive net results

• Structure the operations, based on affordability and financial sustainability.

With the introduction of the Special Rate Variation and the initiatives to contain and reduce expenditure, Council is well on the road to turning around its financial position to one of economic stability and sustainability.

Though continuing strict financial management is required to provide longer term surety by continuing to operate in a financially controlled environment.

Failure to address an unsustainable financial position places Council in contravention of S.8b of the Local Government Act 1993 and will compel Council to cut and/or reduce services to ease an unfavourable gap between income and expenditure.

Model 1 – Based on Draft 2023/24 Budget with savings/reduction strategies applied

The Budget for 2023/24 has been formulated with the intention of continuing this trend of generating surpluses, net of capital grants. While the current budget achieves that surplus in 2023/24, the longer-term outlook shows that the results decline from 2028/29 onwards to unacceptable levels. In an attempt to correct this outlook, Council developed two separate models (model 2 and 3) to project its performance back into positive territory.

These scenarios are currently being explored to arrive at an optimum financial position that will enable Council to deliver its services with the same quality as they are currently being made available.

While the Operating Result net of income from Capital Grants, shows a surplus of $4.1 million for 2023/24, the longer-term results deteriorate towards the last 4 years of the 10-year Plan, to record deficits.

Council’s commitment to the LTFP presented to IPART in maintaining positive sustainable results (net of income from capital grants) is firm. Further action is required to bring the LTFP more in line with the aspirations of Council. As such, Model 1 is considered inadequate by Council and consequently, other options have been explored.

74 GEORGES RIVER COUNCIL Resourcing Strategy 2023/2024

Model 2 – Revised Budget 2023/24 using December YTD results as the basis

The current 2022/23 financial year is the first year of operations, since the two previous COVID-19 affected years, that show a return to some semblance of normalcy. It was therefore believed that the actual results to December 2022 could provide a suitable basis on which to build the budget for 2023/24. While the projected results are positive, the outcome did not provide sufficient coverage for vacancies that need to and are being filled, and did not accommodate expenditure for other essential new initiatives that need to be undertaken. The positive net results are projected to be achieved over the longer term at a rate that is well in excess of the IPART model. Hence, there is room for slightly higher levels of expenditure to be incurred to prevent adverse impacts on the operations.

Based on expenditure in the current year (2022/23) with actual December 2022 year to date expenditure annualised and augmented by current inflation rates. In this instance, the budgeted figures have been customised to reflect current realities. Again, the LTFP portrays a future financial position which is sound but could be considered “excessively good” and may prevent the maintenance of some service standards due to inadequate budgeted expenditure provisions.

Model 3 – Most Reasonable Budget 2023/24 to maintain positive results

The focus in presenting a revised budget version in this model is to ensure that Council will continue to generate surpluses over the longer term without impacting on its ability to continue providing normal quality services. To achieve this balance, the projected expenditure levels have been reviewed and adjustments proposed to Model 1. The outcome is a projected financial position that is between those evidenced in Model 1 and Model 2. Given Council’s best estimate of operating conditions in the future, it is believed that Model 3 provides the best and most practical estimates that will maintain its financial sustainability.

Considered the most reasonable option, with costs reflecting the most likely operating environment, whilst ensuring the ongoing financial sustainability of the organisation. The costs are computed by finding the best fit from the above two Models.

The 10-year forecast reflects the operating results based on projected known events. The inflation factor used for the Budget year is 7.8% and for projections beyond 2023/24, ranges from 3.5% in 2024/25 progressively reducing to 2.3% over the period. A 1% increase in the rate of inflation in 2024/25 to 4.5%, can have a negative impact on the Net Result without Capital Grants, of approximately $2.3 million over the 9-year period to 2031/32.

Model 4 – Budget 2023/24 Current Situation

The intent of Council’s financial management strategy is to structure its budget in such a way that the sustainability of the organization is secured while recognizing the challenges of the current environment. One of the essential considerations in the budgeting process is to make sure that the high standards of service delivery in the Georges River local government area, are maintained and even improved upon.

The budget for 2023/24 focuses on substantial amounts being spent on the infrastructure in the LGA to raise the condition of its assets. The Long-Term Financial Plan (10 year forecast) reflects the focus of Council in functioning within its means and managing and channeling expenditure to those important areas such as waste management, management of its assets, and providing the necessary tools to aid its operations (eg. IT systems, mobile and fixed equipment etc.). While rising inflation has had its impact on works in the current year, it is believed that the inflation rate will resume its pre-covid levels within the next 2 years. The other extraneous factors that are impacting the operating results are the projected increases in the Superannuation Guarantee levies over the next 3 years. The recent wage increases granted by the Fair Work Commission adds yet another component of cost increases to Council.

Despite these challenges, Council has been able to present a budget framework that maintains a surplus net of capital grants, whilst enabling the delivery of its services at satisfactory levels.

75 GEORGES RIVER COUNCIL Resourcing Strategy 2023/2024
76 GEORGES RIVER COUNCIL Delivery Program 2022 – 2026 // Operational Plan 2023/2024 Georges River Council // 2023 DRAFT Resourcing Strategy Page 79 of 95
savings/reduction strategies applied Model 1 2023/24 2024/25 2025/26 2026/27 2027/28 2028/29 2029/30 2030/31 2031/32 2032/33 Income Statement BUDGET Estimate Estimate Estimate Estimate Estimate Estimate Estimate Estimate Estimate $’000 $ '000 $ '000 $ '000 $ '000 $ '000 $ '000 $ '000 $ '000 $ '000 Operating Revenue Rates and Annual Charges 116,543 122,092 127,939 130,499 133,111 135,773 138,489 141,260 144,085 146,968 User Charges and Fees 16,333 16,904 17,496 17,914 18,326 18,746 19,178 19,620 20,070 20,531 Interest and investment revenue 5,400 3,420 3,474 3,562 3,651 3,735 3,772 3,859 3,966 4,063 Grants and ContributionsOperating 11,886 11,785 12,197 12,489 12,776 13,070 13,371 13,677 13,991 14,312 Grants and ContributionsCapital 10,480 10,847 11,227 11,496 11,761 12,032 12,309 12,593 12,883 13,180 Other revenues 13,933 14,422 14,926 15,285 15,636 15,996 16,364 16,740 17,126 17,519 Total Operating Revenue 174,575 179,470 187,259 191,245 195,261 199,352 203,483 207,749 212,121 216,573 Operating Expenditure Employee Costs (64,256) (66,158) (68,413) (71,216) (72,581) (74,758) (78,002) (79,311) (81,691) (84,141) Materials and Services (64,655) (66,586) (70,018) (71,071) (72,197) (75,108) (76,207) (77,296) (79,073) (82,889) Other Expenses (4,116) (4,260) (4,409) (4,514) (4,618) (4,723) (4,831) (4,941) (5,054) (5,169) Total Operating Expenditure (133,027) (137,004) (142,840) (146,801) (149,396) (154,589) (159,040) (161,548) (165,818) (172,199) Surplus/(Deficit) prior to Depreciation & Financing Costs 41,548 42,466 44,419 44,444 45,865 44,763 44,443 46,201 46,303 44,374 Depreciation (27,606) (25,747) (27,691) (28,886) (30,074) (31,258) (32,450) (33,638) (34,898) (35,933) Financing costs (Interest Expenses) (5) (5) (6) (7) (7) (6) (8) (8) (9) (9) Net Operating Result for periodSurplus/(Deficit) 13,937 16,714 16,722 15,551 15,784 13,499 11,985 12,555 11,396 8,432 Net gains/(losses) from Disposal of Assets 623 560 560 560 560 560 560 560 560 560 Net Surplus/(Deficit) 14,560 17,274 17,282 16,111 16,344 14,059 12,545 13,115 11,956 8,992 Result Net of Capital Grants –Surplus/(Deficit) 4,080 6,427 6,055 4,615 4,583 2,027 236 522 (927) (4,188)
Detailed Financial Models Model 1 –Based on Draft 202 3 /2 4 Budget with
77 GEORGES RIVER COUNCIL Delivery Program 2022 – 2026 // Operational Plan 2023/2024 Georges River Council // 2023 DRAFT Resourcing Strategy Page 80 of 95 Model 1 2023/24 2024/25 2025/26 2026/27 2027/28 2028/29 2029/30 2030/31 2031/32 2032/33 Statement of Financial Position BUDGET Estimate Estimate Estimate Estimate Estimate Estimate Estimate Estimate Estimate $’000 $ '000 $ '000 $ '000 $ '000 $ '000 $ '000 $ '000 $ '000 $ '000 ASSETS Current Assets Cash, Cash Equivalents & Investments 206,043 211,639 216,874 222,847 228,907 234,254 239,277 246,604 254,373 260,454 ReceivablesGross 11,963 10,662 11,072 11,321 11,571 11,825 12,076 12,341 12,614 12,893 Less: Provision for Impairment (2,122) (2,174) (2,228) (2,283) (2,339) (2,396) (2,454) (2,513) (2,573) (2,634) Inventories 154 159 165 169 173 177 181 185 189 193 Other 550 550 550 550 550 550 550 550 550 550 Total Current Assets 216,588 220,836 226,433 232,604 238,862 244,410 249,630 257,167 265,153 271,456 NonCurrent Assets Property, Plant & Equipment 1,512,485 1,526,417 1,538,465 1,549,383 1,559,173 1,567,834 1,575,368 1,581,774 1,587,050 1,591,351 Investment Property 27,953 27,953 27,953 27,953 27,953 27,953 27,953 27,953 27,953 27,953 Intangible Assets 1,107 1,448 1,729 1,950 2,111 2,212 2,253 2,234 2,155 2,016 Right of Use Assets 159 99 229 164 99 239 174 309 174 39 Total NonCurrent Assets 1,541,704 1,555,917 1,568,376 1,579,450 1,589,336 1,598,238 1,605,748 1,612,270 1,617,332 1,621,359 Total Assets 1,758,292 1,776,753 1,794,809 1,812,054 1,828,198 1,842,648 1,855,378 1,869,437 1,882,485 1,892,815 LIABILITIES Current Liabilities Payables (26,429) (27,193) (27,267) (27,756) (27,265) (26,966) (26,397) (26,864) (27,415) (28,195) Lease Liabilities (41) (40) (39) (39) (40) (38) (38) (37) 0 0 Unexpended Operating Grants (2,000) (2,000) (2,000) (2,000) (2,000) (2,000) (2,000) (2,000) (2,000) (2,000) Unexpended Capital Grants (6,000) (6,000) (6,000) (6,000) (6,000) (6,000) (6,000) (6,000) (6,000) (6,000) Accruals & Provisions (15,844) (16,313) (16,869) (17,560) (17,897) (18,433) (19,233) (19,556) (20,143) (20,747) Total Current Liabilities (50,314) (51,546) (52,175) (53,355) (53,202) (53,437) (53,668) (54,457) (55,558) (56,942) NonCurrent Liabilities Lease Liabilities (144) (99) (244) (198) (151) (307) (261) (416) (407) (361) Total NonCurrent Liabilities (144) (99) (244) (198) (151) (307) (261) (416) (407) (361) Total Liabilities (50,458) (51,645) (52,419) (53,553) (53,353) (53,744) (53,929) (54,873) (55,965) (57,303) Net Assets 1,707,834 1,725,108 1,742,390 1,758,501 1,774,845 1,788,904 1,801,449 1,814,564 1,826,520 1,835,512 EQUITY Retained Earnings (1,452,799) (1,470,073) (1,487,355) (1,503,466) (1,519,810) (1,533,869) (1,546,414) (1,559,529) (1,571,485) (1,580,477) Revaluation Reserve (255,035) (255,035) (255,035) (255,035) (255,035) (255,035) (255,035) (255,035) (255,035) (255,035) Total Equity (1,707,834) (1,725,108) (1,742,390) (1,758,501) (1,774,845) (1,788,904) (1,801,449) (1,814,564) (1,826,520) (1,835,512)
78 GEORGES RIVER COUNCIL Delivery Program 2022 – 2026 // Operational Plan 2023/2024 Georges River Council // 2023 DRAFT Resourcing Strategy Page 81 of 95 Model 1 2023/24 2024/25 2025/26 2026/27 2027/28 2028/29 2029/30 2030/31 2031/32 2032/33 Statement of Cash Flows BUDGET Estimate Estimate Estimate Estimate Estimate Estimate Estimate Estimate Estimate $’000 $ '000 $ '000 $ '000 $ '000 $ '000 $ '000 $ '000 $ '000 $ '000 Cash Flows from Operating Activities Receipts Rates and Annual Charges 116,180 123,202 127,762 130,422 133,032 135,693 138,407 141,177 144,000 146,881 User Fees and Charges 16,491 16,825 17,415 17,857 18,270 18,688 19,119 19,559 20,009 20,468 Grants and ContributionsOperating 12,095 11,796 12,152 12,457 12,745 13,038 13,338 13,643 13,957 14,277 Cash Received in year but not recognised as Revenue 275 500 500 500 500 500 500 500 500 500 Cash Received in previous year recognised as Income in Current Year (575) (500) (500) (500) (500) (500) (500) (500) (500) (500) Other 13,840 14,328 14,829 15,217 15,568 15,927 16,294 16,668 17,052 17,443 Payments Employee Benefits and OnCosts (63,855) (65,689) (67,857) (70,525) (72,244) (74,222) (77,202) (78,988) (81,104) (83,537) Materials and Services (63,787) (66,273) (70,419) (70,917) (73,020) (75,742) (77,120) (77,180) (78,882) (82,475) Other Expenses (4,387) (3,754) (3,886) (4,128) (4,234) (4,335) (4,433) (4,535) (4,638) (4,746) Borrowing Costs (5) (5) (6) (7) (7) (6) (8) (8) (9) (9) Net Cash from Operating Activities 26,272 30,430 29,990 30,376 30,110 29,041 28,395 30,336 30,385 28,302 Cash Flows from Investing Activities Receipts Investment and Interest Revenue Received 4,752 3,773 3,464 3,547 3,635 3,720 3,765 3,844 3,947 4,045 Grants and ContributionsCapital 10,480 10,847 11,227 11,496 11,761 12,032 12,309 12,593 12,883 13,180 Cash Received in year but not recognised as Revenue 2,100 2,100 2,100 2,100 2,100 2,100 2,100 2,100 2,100 2,100 Cash Received in previous year recognised as Income in Current Year (2,100) (2,100) (2,100) (2,100) (2,100) (2,100) (2,100) (2,100) (2,100) (2,100) Proceeds from Sale of Assets 1,263 1,200 1,200 1,200 1,200 1,200 1,200 1,200 1,200 1,200 Payments Capital Works and Purchase of Fixed Assets (40,035) (40,608) (40,600) (40,600) (40,600) (40,600) (40,600) (40,600) (40,600) (40,600) Lease Payment (Principal) on Right of Use Assets (46) (46) (46) (46) (46) (46) (46) (46) (46) (46) Net Cash from Investing Activities (23,586) (24,834) (24,755) (24,403) (24,050) (23,694) (23,372) (23,009) (22,616) (22,221) Cash Flows from Financing Activities Receipts New Borrowings 0 0 0 0 0 0 0 0 0 0 Payments Repayment of Borrowings 0 0 0 0 0 0 0 0 0 0 Net Cash from Financing Activities 0 0 0 0 0 0 0 0 0 0 Net Increase / (Decrease) in Cash and Cash Equivalents 2,686 5,596 5,235 5,973 6,060 5,347 5,023 7,327 7,769 6,081 Cash and Cash EquivalentsBeginning of the Year 203,357 206,043 211,639 216,874 222,847 228,907 234,254 239,277 246,604 254,373 Cash and Cash EquivalentsEnd of the Year 206,043 211,639 216,874 222,847 228,907 234,254 239,277 246,604 254,373 260,454

(Measures the extent of Council's Revenue (net of Capital Grants) coverage of Expenditure)

79 GEORGES RIVER COUNCIL Delivery Program 2022 – 2026 // Operational Plan 2023/2024 Georges River Council // 2023 DRAFT Resourcing Strategy Page 82 of 95 Model 1 Benchmark 2023/24 2024/25 2025/26 2026/27 2027/28 2028/29 2029/30 2030/31 2031/32 2032/33 Key Performance Indicators BUDGET Estimate Estimate Estimate Estimate Estimate Estimate Estimate Estimate Estimate Operating Performance Ratio 0% 2.1% 3.5% 3.1% 2.3% 2.2% 0.8% -0.2% 0.0% -0.7% -2.3%
Own Source Revenue Generated (w/o Grant income) > 80% 87.2% 87.4% 87.5% 87.5% 87.4% 87.4% 87.4% 87.4% 87.3% 87.3% (Measures Council's dependence on Grants income) Unrestricted Current Ratio > 1.5x 1.8 1.8 1.8 1.9 1.9 1.9 2.0 2.0 2.0 2.0 (Measures
Debt Service Cover Ratio > 2.0x No Debt No Debt No Debt No Debt No Debt No Debt No Debt No Debt No Debt No Debt (Measures Council's
to service debt) Capital Works & Asset renewals > 1.1x 0.8 0.8 0.8 0.7 0.7 0.7 0.6 0.6 0.6 0.6 (Measures Council's
on
of assets in
annual Depreciation
Own Source Revenue Growth > 0% 9% 3% 4% 2% 2% 2% 2% 2% 2% 2% (Measures Council's
of own source revenue) Debtor Days OutstandingRates < 30 15.0 11.0 11.0 11.0 11.0 11.0 11.0 11.0 11.0 11.0 Debtor Days OutstandingOther Debtors (net of Rates) < 30 45.0 44.0 44.0 44.0 44.0 44.0 44.0 44.0 44.0 44.0 (Measures Council's management of Debtors) Debtor Collection RateRates = > 100% 99.7% 100.9% 99.9% 99.9% 99.9% 99.9% 99.9% 99.9% 99.9% 99.9% Debtor Collection RateOther Debtors (net of Rates) = > 100% 99.4% 100.3% 99.6% 99.7% 99.7% 99.7% 99.7% 99.7% 99.7% 99.7% (Measures Council's Collection Rate of Debtors) Cash Coverage Ratio > 3 Mths 7.4 7.4 7.3 7.3 7.4 7.3 7.2 7.3 7.4 7.3 (Measures Council's Cash coverage of Expenditure) Remaining Useful Life of Assets > 60% 67.4% 66.6% 65.7% 64.8% 63.8% 62.8% 61.8% 60.7% 59.7% 58.6% (Expressed as a % of Gross Cost of Assets) Repairs & Maintenance as a % of WDV of Assets 1% 0.5% 0.5% 0.5% 0.5% 0.5% 0.5% 0.5% 0.5% 0.6% 0.6%
Council's liquidity)
capacity
expenditure
renewal
relation to the
charge)
increase
80 GEORGES RIVER COUNCIL Delivery Program 2022 – 2026 // Operational Plan 2023/2024 Georges River Council // 2023 DRAFT Resourcing Strategy Page 83 of 95 Model 2 –Revised Budget 2023/24 using December YTD results as the basis Model 2 2023/24 2024/25 2025/26 2026/27 2027/28 2028/29 2029/30 2030/31 2031/32 2032/33 Income Statement Forecast Estimate Estimate Estimate Estimate Estimate Estimate Estimate Estimate Estimate $’000 $ '000 $ '000 $ '000 $ '000 $ '000 $ '000 $ '000 $ '000 $ '000 Operating Revenue Rates and Annual Charges 116,543 122,092 127,939 130,499 133,111 135,773 138,489 141,260 144,085 146,968 User Charges and Fees 16,333 16,904 17,496 17,914 18,326 18,746 19,178 19,620 20,070 20,531 Interest and investment revenue 5,316 3,564 3,743 3,964 4,198 4,440 4,630 4,865 5,113 5,367 Grants and ContributionsOperating 11,886 11,785 12,197 12,489 12,776 13,070 13,371 13,677 13,991 14,312 Grants and ContributionsCapital 10,480 10,847 11,227 11,496 11,761 12,032 12,309 12,593 12,883 13,180 Other revenues 13,933 14,422 14,926 15,285 15,636 15,996 16,364 16,740 17,126 17,519 Total Operating Revenue 174,491 179,614 187,528 191,647 195,808 200,057 204,341 208,755 213,268 217,877 Operating Expenditure Employee Costs (59,267) (61,050) (63,136) (65,779) (66,980) (68,990) (72,058) (73,191) (75,384) (77,646) Materials and Services (61,938) (64,003) (67,341) (68,334) (69,396) (72,244) (73,278) (74,298) (76,005) (79,751) Other Expenses (3,945) (4,083) (4,225) (4,327) (4,426) (4,528) (4,632) (4,739) (4,848) (4,959) Total Operating Expenditure (125,150) (129,136) (134,702) (138,440) (140,802) (145,762) (149,968) (152,228) (156,237) (162,356) Surplus/(Deficit) prior to Depreciation & Financing Costs 49,341 50,478 52,826 53,207 55,006 54,295 54,373 56,527 57,031 55,521 Depreciation (27,606) (25,747) (27,691) (28,886) (30,074) (31,258) (32,450) (33,638) (34,898) (35,933) Financing costs (Interest Expenses) (5) (5) (6) (7) (7) (6) (8) (8) (9) (9) Net Operating Result for periodSurplus/(Deficit) 21,730 24,726 25,129 24,314 24,925 23,031 21,915 22,881 22,124 19,579 Net gains/(losses) from Disposal of Assets 623 560 560 560 560 560 560 560 560 560 Net Surplus/(Deficit) 22,353 25,286 25,689 24,874 25,485 23,591 22,475 23,441 22,684 20,139 Result Net of Capital Grants –Surplus/(Deficit) 11,873 14,439 14,462 13,378 13,724 11,559 10,166 10,848 9,801 6,959
81 GEORGES RIVER COUNCIL Delivery Program 2022 – 2026 // Operational Plan 2023/2024 Georges River Council // 2023 DRAFT Resourcing Strategy Page 84 of 95 Model 2 2023/24 2024/25 2025/26 2026/27 2027/28 2028/29 2029/30 2030/31 2031/32 2032/33 Statement of Financial Position Forecast Estimate Estimate Estimate Estimate Estimate Estimate Estimate Estimate Estimate $’000 $ '000 $ '000 $ '000 $ '000 $ '000 $ '000 $ '000 $ '000 $ '000 ASSETS Current Assets Cash, Cash Equivalents & Investments 211,639 225,168 238,737 253,381 268,517 283,338 298,230 315,784 334,178 351,302 ReceivablesGross 11,948 10,688 11,120 11,393 11,669 11,951 12,229 12,520 12,819 13,125 Less: Provision for Impairment (2,112) (2,154) (2,197) (2,241) (2,286) (2,332) (2,379) (2,427) (2,476) (2,526) Inventories 141 146 151 154 158 161 165 169 173 177 Other 550 550 550 550 550 550 550 550 550 550 Total Current Assets 222,166 234,398 248,361 263,237 278,608 293,668 308,795 326,596 345,244 362,628 NonCurrent Assets Property, Plant & Equipment 1,512,485 1,526,417 1,538,465 1,549,383 1,559,173 1,567,834 1,575,368 1,581,774 1,587,050 1,591,351 Investment Property 27,953 27,953 27,953 27,953 27,953 27,953 27,953 27,953 27,953 27,953 Intangible Assets 1,107 1,448 1,729 1,950 2,111 2,212 2,253 2,234 2,155 2,016 Right of Use Assets 159 99 229 164 99 239 174 309 174 39 Total NonCurrent Assets 1,541,704 1,555,917 1,568,376 1,579,450 1,589,336 1,598,238 1,605,748 1,612,270 1,617,332 1,621,359 Total Assets 1,763,870 1,790,315 1,816,737 1,842,687 1,867,944 1,891,906 1,914,543 1,938,866 1,962,576 1,983,987 LIABILITIES Current Liabilities Payables (25,444) (26,210) (26,284) (26,755) (26,276) (25,998) (25,449) (25,898) (26,429) (27,189) Lease Liabilities (41) (40) (39) (39) (40) (38) (38) (37) 0 0 Unexpended Operating Grants (2,000) (2,000) (2,000) (2,000) (2,000) (2,000) (2,000) (2,000) (2,000) (2,000) Unexpended Capital Grants (6,000) (6,000) (6,000) (6,000) (6,000) (6,000) (6,000) (6,000) (6,000) (6,000) Accruals & Provisions (14,614) (15,053) (15,568) (16,219) (16,516) (17,011) (17,768) (18,047) (18,588) (19,146) Total Current Liabilities (48,099) (49,303) (49,891) (51,013) (50,832) (51,047) (51,255) (51,982) (53,017) (54,335) NonCurrent Liabilities Lease Liabilities (144) (99) (244) (198) (151) (307) (261) (416) (407) (361) Total NonCurrent Liabilities (144) (99) (244) (198) (151) (307) (261) (416) (407) (361) Total Liabilities (48,243) (49,402) (50,135) (51,211) (50,983) (51,354) (51,516) (52,398) (53,424) (54,696) Net Assets 1,715,627 1,740,913 1,766,602 1,791,476 1,816,961 1,840,552 1,863,027 1,886,468 1,909,152 1,929,291 EQUITY Retained Earnings (1,460,592) (1,485,878) (1,511,567) (1,536,441) (1,561,926) (1,585,517) (1,607,992) (1,631,433) (1,654,117) (1,674,256) Revaluation Reserve (255,035) (255,035) (255,035) (255,035) (255,035) (255,035) (255,035) (255,035) (255,035) (255,035) Total Equity (1,715,627) (1,740,913) (1,766,602) (1,791,476) (1,816,961) (1,840,552) (1,863,027) (1,886,468) (1,909,152) (1,929,291)
82 GEORGES RIVER COUNCIL Delivery Program 2022 – 2026 // Operational Plan 2023/2024 Georges River Council // 2023 DRAFT Resourcing Strategy Page 85 of 95 Model 2 2023/24 2024/25 2025/26 2026/27 2027/28 2028/29 2029/30 2030/31 2031/32 2032/33 Statement of Cash Flows Forecast Estimate Estimate Estimate Estimate Estimate Estimate Estimate Estimate Estimate $’000 $ '000 $ '000 $ '000 $ '000 $ '000 $ '000 $ '000 $ '000 $ '000 Cash Flows from Operating Activities Receipts Rates and Annual Charges 116,180 123,202 127,762 130,422 133,032 135,693 138,407 141,177 144,000 146,881 User Fees and Charges 16,491 16,825 17,415 17,857 18,270 18,688 19,119 19,559 20,009 20,468 Grants and ContributionsOperating 12,095 11,796 12,152 12,457 12,745 13,038 13,338 13,643 13,957 14,277 Cash Received in year but not recognised as Revenue 275 500 500 500 500 500 500 500 500 500 Cash Received in previous year recognised as Income in Current Year (575) (500) (500) (500) (500) (500) (500) (500) (500) (500) Other 13,840 14,328 14,829 15,217 15,568 15,927 16,294 16,668 17,052 17,443 Payments Employee Benefits and OnCosts (60,096) (60,611) (62,621) (65,128) (66,683) (68,495) (71,301) (72,912) (74,843) (77,088) Materials and Services (61,503) (63,669) (67,720) (68,187) (70,191) (72,846) (74,159) (74,190) (75,822) (79,344) Other Expenses (4,765) (3,606) (3,734) (3,962) (4,069) (4,161) (4,257) (4,354) (4,455) (4,560) Borrowing Costs (5) (5) (6) (7) (7) (6) (8) (8) (9) (9) Net Cash from Operating Activities 31,937 38,260 38,077 38,669 38,665 37,838 37,433 39,583 39,889 38,068 Cash Flows from Investing Activities Receipts Investment and Interest Revenue Received 4,683 3,876 3,711 3,925 4,156 4,397 4,596 4,824 5,068 5,322 Grants and ContributionsCapital 10,480 10,847 11,227 11,496 11,761 12,032 12,309 12,593 12,883 13,180 Cash Received in year but not recognised as Revenue 2,100 2,100 2,100 2,100 2,100 2,100 2,100 2,100 2,100 2,100 Cash Received in previous year recognised as Income in Current Year (2,100) (2,100) (2,100) (2,100) (2,100) (2,100) (2,100) (2,100) (2,100) (2,100) Proceeds from Sale of Assets 1,263 1,200 1,200 1,200 1,200 1,200 1,200 1,200 1,200 1,200 Payments Capital Works and Purchase of Fixed Assets (40,035) (40,608) (40,600) (40,600) (40,600) (40,600) (40,600) (40,600) (40,600) (40,600) Lease Payment (Principal) on Right of Use Assets (46) (46) (46) (46) (46) (46) (46) (46) (46) (46) Net Cash from Investing Activities (23,655) (24,731) (24,508) (24,025) (23,529) (23,017) (22,541) (22,029) (21,495) (20,944) Cash Flows from Financing Activities Receipts New Borrowings 0 0 0 0 0 0 0 0 0 0 Payments Repayment of Borrowings 0 0 0 0 0 0 0 0 0 0 Net Cash from Financing Activities 0 0 0 0 0 0 0 0 0 0 Net Increase / (Decrease) in Cash and Cash Equivalents 8,282 13,529 13,569 14,644 15,136 14,821 14,892 17,554 18,394 17,124 Cash and Cash EquivalentsBeginning of the Year 203,357 211,639 225,168 238,737 253,381 268,517 283,338 298,230 315,784 334,178 Cash and Cash EquivalentsEnd of the Year 211,639 225,168 238,737 253,381 268,517 283,338 298,230 315,784 334,178 351,302
83 GEORGES RIVER COUNCIL Delivery Program 2022 – 2026 // Operational Plan 2023/2024 Georges River Council // 2023 DRAFT Resourcing Strategy Page 86 of 95 Model 2 Benchmark 2023/24 2024/25 2025/26 2026/27 2027/28 2028/29 2029/30 2030/31 2031/32 2032/33 Key Performance Indicators BUDGET Estimate Estimate Estimate Estimate Estimate Estimate Estimate Estimate Estimate Operating Performance Ratio 0% 6.9% 8.2% 7.9% 7.1% 7.2% 5.8% 5.0% 5.2% 4.6% 3.1% (Measures
Expenditure) Own Source Revenue Generated (w/o Grant income) > 80% 87.2% 87.4% 87.5% 87.5% 87.5% 87.5% 87.4% 87.4% 87.4% 87.4% (Measures Council's dependence on Grants income) Unrestricted Current Ratio > 1.5x 2.0 2.0 2.1 2.2 2.3 2.4 2.5 2.6 2.7 2.8 (Measures Council's liquidity) Debt Service Cover Ratio > 2.0x No Debt No Debt No Debt No Debt No Debt No Debt No Debt No Debt No Debt No Debt (Measures Council's capacity to service debt) Capital Works & Asset renewals > 1.1x 0.8 0.8 0.8 0.7 0.7 0.7 0.6 0.6 0.6 0.6 (Measures
in
Depreciation
Own Source Revenue Growth > 0% 9% 3% 4% 2% 2% 2% 2% 2% 2% 2% (Measures Council's
Debtor Days OutstandingRates < 30 15.0 11.0 11.0 11.0 11.0 11.0 11.0 11.0 11.0 11.0 Debtor Days OutstandingOther Debtors (net of Rates) < 30 45.0 44.0 44.0 45.0 45.0 45.0 45.0 45.0 45.0 45.0 (Measures Council's management of Debtors) Debtor Collection RateRates = > 100% 99.7% 100.9% 99.9% 99.9% 99.9% 99.9% 99.9% 99.9% 99.9% 99.9% Debtor Collection RateOther Debtors (net of Rates) = > 100% 99.4% 100.3% 99.6% 99.7% 99.7% 99.7% 99.7% 99.7% 99.7% 99.7% (Measures Council's Collection Rate of Debtors) Cash Coverage Ratio > 3 Mths 8.1 8.4 8.5 8.8 9.2 9.3 9.5 10.0 10.3 10.4 (Measures Council's Cash coverage of Expenditure) Remaining Useful Life of Assets > 60% 67.4% 66.6% 65.7% 64.8% 63.8% 62.8% 61.8% 60.7% 59.7% 58.6% (Expressed as a % of Gross Cost of Assets) Repairs & Maintenance as a % of WDV of Assets 1% 0.5% 0.5% 0.5% 0.5% 0.5% 0.5% 0.5% 0.5% 0.6% 0.6%
the extent of Council's Revenue (net of Capital Grants) coverage of
Council's expenditure on renewal of assets
relation to the annual
charge)
increase of own source revenue)
84 GEORGES RIVER COUNCIL Delivery Program 2022 – 2026 // Operational Plan 2023/2024 Georges River Council // 2023 DRAFT Resourcing Strategy Page 87 of 95 Model 3 –Most Reasonable Budget 2023/24 version to maintain positive results Model 3 2023/24 2024/25 2025/26 2026/27 2027/28 2028/29 2029/30 2030/31 2031/32 2032/33 Income Statement ACTUAL BUDGET BUDGET BUDGET Estimate Estimate Estimate Estimate Estimate Estimate $’000 $ '000 $ '000 $ '000 $ '000 $ '000 $ '000 $ '000 $ '000 $ '000 Operating Revenue Rates and Annual Charges 116,543 122,092 127,939 130,499 133,111 135,773 138,489 141,260 144,085 146,968 User Charges and Fees 16,333 16,904 17,496 17,914 18,326 18,746 19,178 19,620 20,070 20,531 Interest and investment revenue 5,280 3,494 3,621 3,790 3,972 4,162 4,305 4,490 4,688 4,893 Grants and ContributionsOperating 11,886 11,785 12,197 12,489 12,776 13,070 13,371 13,677 13,991 14,312 Grants and ContributionsCapital 10,480 10,847 11,227 11,496 11,761 12,032 12,309 12,593 12,883 13,180 Other revenues 13,933 14,422 14,926 15,285 15,636 15,996 16,364 16,740 17,126 17,519 Total Operating Revenue 174,455 179,544 187,406 191,473 195,582 199,779 204,016 208,380 212,843 217,403 Operating Expenditure Employee Costs (62,911) (64,820) (67,035) (69,795) (71,117) (73,251) (76,448) (77,712) (80,044) (82,444) Materials and Services (62,062) (63,923) (67,260) (68,248) (69,311) (72,156) (73,188) (74,208) (75,913) (79,657) Other Expenses (3,390) (3,508) (3,631) (3,717) (3,802) (3,889) (3,978) (4,069) (4,162) (4,257) Total Operating Expenditure (128,363) (132,251) (137,926) (141,760) (144,230) (149,296) (153,614) (155,989) (160,119) (166,358) Surplus/(Deficit) prior to Depreciation & Financing Costs 46,092 47,293 49,480 49,713 51,352 50,483 50,402 52,391 52,724 51,045 Depreciation (27,606) (25,747) (27,691) (28,886) (30,074) (31,258) (32,450) (33,638) (34,898) (35,933) Financing costs (Interest Expenses) (5) (5) (6) (7) (7) (6) (8) (8) (9) (9) Net Operating Result for periodSurplus/(Deficit) 18,481 21,541 21,783 20,820 21,271 19,219 17,944 18,745 17,817 15,103 Net gains/(losses) from Disposal of Assets 623 560 560 560 560 560 560 560 560 560 Net Surplus/(Deficit) 19,104 22,101 22,343 21,380 21,831 19,779 18,504 19,305 18,377 15,663 Result Net of Capital Grants –Surplus/(Deficit) 8,624 11,254 11,116 9,884 10,070 7,747 6,195 6,712 5,494 2,483
85 GEORGES RIVER COUNCIL Delivery Program 2022 – 2026 // Operational Plan 2023/2024 Georges River Council // 2023 DRAFT Resourcing Strategy Page 88 of 95 Model 3 2023/24 2024/25 2025/26 2026/27 2027/28 2028/29 2029/30 2030/31 2031/32 2032/33 Statement of Financial Position Forecast Estimate Estimate Estimate Estimate Estimate Estimate Estimate Estimate Estimate $’000 $ '000 $ '000 $ '000 $ '000 $ '000 $ '000 $ '000 $ '000 $ '000 ASSETS Current Assets Cash, Cash Equivalents & Investments 207,577 217,873 228,087 239,236 250,726 261,739 272,664 286,083 300,174 312,826 ReceivablesGross 11,941 10,675 11,098 11,362 11,628 11,901 12,171 12,454 12,743 13,040 Less: Provision for Impairment (2,122) (2,174) (2,228) (2,283) (2,339) (2,396) (2,454) (2,513) (2,573) (2,634) Inventories 141 146 151 154 158 161 165 169 173 177 Other 550 550 550 550 550 550 550 550 550 550 Total Current Assets 218,087 227,070 237,658 249,019 260,723 271,955 283,096 296,743 311,067 323,959 NonCurrent Assets Property, Plant & Equipment 1,512,485 1,526,417 1,538,465 1,549,383 1,559,173 1,567,834 1,575,368 1,581,774 1,587,050 1,591,351 Investment Property 27,953 27,953 27,953 27,953 27,953 27,953 27,953 27,953 27,953 27,953 Intangible Assets 1,107 1,448 1,729 1,950 2,111 2,212 2,253 2,234 2,155 2,016 Right of Use Assets 159 99 229 164 99 239 174 309 174 39 Total NonCurrent Assets 1,541,704 1,555,917 1,568,376 1,579,450 1,589,336 1,598,238 1,605,748 1,612,270 1,617,332 1,621,359 Total Assets 1,759,791 1,782,987 1,806,034 1,828,469 1,850,059 1,870,193 1,888,844 1,909,013 1,928,399 1,945,318 LIABILITIES Current Liabilities Payables (23,716) (24,386) (24,400) (24,820) (24,299) (23,974) (23,379) (23,777) (24,257) (24,967) Lease Liabilities (41) (40) (39) (39) (40) (38) (38) (37) 0 0 Unexpended Operating Grants (2,000) (2,000) (2,000) (2,000) (2,000) (2,000) (2,000) (2,000) (2,000) (2,000) Unexpended Capital Grants (6,000) (6,000) (6,000) (6,000) (6,000) (6,000) (6,000) (6,000) (6,000) (6,000) Accruals & Provisions (15,512) (15,983) (16,529) (17,210) (17,536) (18,062) (18,850) (19,162) (19,737) (20,329) Total Current Liabilities (47,269) (48,409) (48,968) (50,069) (49,875) (50,074) (50,267) (50,976) (51,994) (53,296) NonCurrent Liabilities Lease Liabilities (144) (99) (244) (198) (151) (307) (261) (416) (407) (361) Total NonCurrent Liabilities (144) (99) (244) (198) (151) (307) (261) (416) (407) (361) Total Liabilities (47,413) (48,508) (49,212) (50,267) (50,026) (50,381) (50,528) (51,392) (52,401) (53,657) Net Assets 1,712,378 1,734,479 1,756,822 1,778,202 1,800,033 1,819,812 1,838,316 1,857,621 1,875,998 1,891,661 EQUITY Retained Earnings (1,457,343) (1,479,444) (1,501,787) (1,523,167) (1,544,998) (1,564,777) (1,583,281) (1,602,586) (1,620,963) (1,636,626) Revaluation Reserve (255,035) (255,035) (255,035) (255,035) (255,035) (255,035) (255,035) (255,035) (255,035) (255,035) Total Equity (1,712,378) (1,734,479) (1,756,822) (1,778,202) (1,800,033) (1,819,812) (1,838,316) (1,857,621) (1,875,998) (1,891,661)
86 GEORGES RIVER COUNCIL Delivery Program 2022 – 2026 // Operational Plan 2023/2024 Georges River Council // 2023 DRAFT Resourcing Strategy Page 89 of 95 Model 3 2023/24 2024/25 2025/26 2026/27 2027/28 2028/29 2029/30 2030/31 2031/32 2032/33 Statement of Cash Flows Forecast Estimate Estimate Estimate Estimate Estimate Estimate Estimate Estimate Estimate $’000 $ '000 $ '000 $ '000 $ '000 $ '000 $ '000 $ '000 $ '000 $ '000 Cash Flows from Operating Activities Receipts Rates and Annual Charges 116,180 123,202 127,762 130,422 133,032 135,693 138,407 141,177 144,000 146,881 User Fees and Charges 16,491 16,825 17,415 17,857 18,270 18,688 19,119 19,559 20,009 20,468 Grants and ContributionsOperating 12,095 11,796 12,152 12,457 12,745 13,038 13,338 13,643 13,957 14,277 Cash Received in year but not recognised as Revenue 275 500 500 500 500 500 500 500 500 500 Cash Received in previous year recognised as Income in Current Year (575) (500) (500) (500) (500) (500) (500) (500) (500) (500) Other 13,840 14,328 14,829 15,217 15,568 15,927 16,294 16,668 17,052 17,443 Payments Employee Benefits and OnCosts (62,842) (64,349) (66,489) (69,114) (70,791) (72,725) (75,660) (77,400) (79,469) (81,852) Materials and Services (61,607) (63,622) (67,638) (68,102) (70,104) (72,758) (74,067) (74,101) (75,730) (79,250) Other Expenses (5,948) (3,084) (3,190) (3,391) (3,478) (3,558) (3,640) (3,723) (3,809) (3,897) Borrowing Costs (5) (5) (6) (7) (7) (6) (8) (8) (9) (9) Net Cash from Operating Activities 27,904 35,091 34,835 35,339 35,235 34,299 33,783 35,815 36,001 34,061 Cash Flows from Investing Activities Receipts Investment and Interest Revenue Received 4,654 3,812 3,598 3,760 3,940 4,128 4,279 4,457 4,653 4,857 Grants and ContributionsCapital 10,480 10,847 11,227 11,496 11,761 12,032 12,309 12,593 12,883 13,180 Cash Received in year but not recognised as Revenue 2,100 2,100 2,100 2,100 2,100 2,100 2,100 2,100 2,100 2,100 Cash Received in previous year recognised as Income in Current Year (2,100) (2,100) (2,100) (2,100) (2,100) (2,100) (2,100) (2,100) (2,100) (2,100) Proceeds from Sale of Assets 1,263 1,200 1,200 1,200 1,200 1,200 1,200 1,200 1,200 1,200 Payments Capital Works and Purchase of Fixed Assets (40,035) (40,608) (40,600) (40,600) (40,600) (40,600) (40,600) (40,600) (40,600) (40,600) Lease Payment (Principal) on Right of Use Assets (46) (46) (46) (46) (46) (46) (46) (46) (46) (46) Net Cash from Investing Activities (23,684) (24,795) (24,621) (24,190) (23,745) (23,286) (22,858) (22,396) (21,910) (21,409) Cash Flows from Financing Activities Receipts New Borrowings 0 0 0 0 0 0 0 0 0 0 Payments Repayment of Borrowings 0 0 0 0 0 0 0 0 0 0 Net Cash from Financing Activities 0 0 0 0 0 0 0 0 0 0 Net Increase / (Decrease) in Cash and Cash Equivalents 4,220 10,296 10,214 11,149 11,490 11,013 10,925 13,419 14,091 12,652 Cash and Cash EquivalentsBeginning of the Year 203,357 207,577 217,873 228,087 239,236 250,726 261,739 272,664 286,083 300,174 Cash and Cash EquivalentsEnd of the Year 207,577 217,873 228,087 239,236 250,726 261,739 272,664 286,083 300,174 312,826
87 GEORGES RIVER COUNCIL Delivery Program 2022 – 2026 // Operational Plan 2023/2024 Georges River Council // 2023 DRAFT Resourcing Strategy Page 90 of 95 Model 3 Benchmark 2023/24 2024/25 2025/26 2026/27 2027/28 2028/29 2029/30 2030/31 2031/32 2032/33 Key Performance Indicators BUDGET Estimate Estimate Estimate Estimate Estimate Estimate Estimate Estimate Estimate Operating Performance Ratio 0% 4.9% 6.3% 6.0% 5.2% 5.2% 3.8% 2.9% 3.1% 2.5% 0.9%
Own Source Revenue Generated (w/o Grant income) > 80% 87.2% 87.4% 87.5% 87.5% 87.5% 87.4% 87.4% 87.4% 87.4% 87.4% (Measures Council's dependence on Grants income) Unrestricted Current Ratio > 1.5x 2.0 2.0 2.1 2.1 2.2 2.3 2.4 2.5 2.5 2.6 (Measures Council's liquidity) Debt Service Cover Ratio > 2.0x No Debt No Debt No Debt No Debt No Debt No Debt No Debt No Debt No Debt No Debt (Measures Council's capacity to
debt) Capital Works & Asset renewals > 1.1x 0.8 0.8 0.8 0.7 0.7 0.7 0.6 0.6 0.6 0.6 (Measures
Depreciation
Own Source Revenue Growth > 0% 9% 3% 4% 2% 2% 2% 2% 2% 2% 2% (Measures
Debtor Days OutstandingRates < 30 15.0 11.0 11.0 11.0 11.0 11.0 11.0 11.0 11.0 11.0 Debtor Days OutstandingOther Debtors (net of Rates) < 30 45.0 44.0 44.0 44.0 44.0 45.0 45.0 45.0 45.0 45.0 (Measures Council's management of Debtors) Debtor Collection RateRates = > 100% 99.7% 100.9% 99.9% 99.9% 99.9% 99.9% 99.9% 99.9% 99.9% 99.9% Debtor Collection RateOther Debtors (net of Rates) = > 100% 99.4% 100.3% 99.6% 99.7% 99.7% 99.7% 99.7% 99.7% 99.7% 99.7% (Measures Council's Collection Rate of Debtors) Cash Coverage Ratio > 3 Mths 7.8 7.9 7.9 8.1 8.3 8.4 8.5 8.8 9.0 9.0 (Measures Council's Cash coverage of Expenditure) Remaining Useful Life of Assets > 60% 67.4% 66.6% 65.7% 64.8% 63.8% 62.8% 61.8% 60.7% 59.7% 58.6% (Expressed as a % of Gross Cost of Assets) Repairs & Maintenance as a % of WDV of Assets 1% 0.5% 0.5% 0.5% 0.5% 0.5% 0.5% 0.5% 0.5% 0.6% 0.6%
(Measures the extent of Council's Revenue (net of Capital Grants) coverage of Expenditure)
service
Council's expenditure on renewal of assets in relation to the annual
charge)
Council's increase of own source revenue)
88 GEORGES RIVER COUNCIL Delivery Program 2022 – 2026 // Operational Plan 2023/2024 Georges River Council // 2023 DRAFT Resourcing Strategy Page 91 of 95 Model 4 –Budget 2023/24 Current Situation Model 4 2023/24 2024/25 2025/26 2026/27 2027/28 2028/29 2029/30 2030/31 2031/32 2032/33 Income Statement BUDGET Estimate Estimate Estimate Estimate Estimate Estimate Estimate Estimate Estimate $’000 $ '000 $ '000 $ '000 $ '000 $ '000 $ '000 $ '000 $ '000 $ '000 Operating Revenue Rates and Annual Charges 116,543 122,087 127,928 130,488 133,098 135,760 138,475 141,247 144,071 146,954 User Charges and Fees 16,333 16,904 17,411 17,829 18,239 18,657 19,086 19,523 19,972 20,432 Interest and investment revenue 5,400 3,620 3,805 4,038 4,284 4,540 4,743 4,994 5,259 5,531 Grants and ContributionsOperating 12,246 12,676 13,058 13,372 13,680 13,995 14,317 14,645 14,983 15,328 Grants and ContributionsCapital 18,976 19,641 20,230 20,715 21,192 21,679 22,178 22,688 23,210 23,743 Other revenues 14,063 14,556 14,992 15,352 15,704 16,066 16,436 16,813 17,200 17,595 Total Operating Revenue 183,561 189,484 197,424 201,794 206,197 210,697 215,235 219,910 224,695 229,583 Operating Expenditure Employee Costs (6 4,256) (66,154) (68,413) (71,215) (72,580) (74,758) (78,002) (79,313) (81,691) (84,141) Materials and Services (6 5,483) (67,773) (70,516) (71,585) (72,724) (74,396) (76,757) (79,106) (80,895) (82,725) Other Expenses (4,503) (4,661) (4,801) (4,916) (5,029) (5,144) (5,262) (5,382) (5,506) (5,632) Total Operating Expenditure (1 34,242) (13 8,588) (1 43,730) (14 7,716) (1 50,333) (154,298) (160,021) (163,801) (168,092) (172,498) Surplus/(Deficit) prior to Depreciation & Financing Costs 49,319 50,896 53,694 54,078 55,864 56,399 55,214 56,109 56,603 57,085 Depreciation (27,611) (24,403) (27,377) (28,569) (29,758) (30,941) (32,136) (33,322) (34,582) (35,542) Financing costs (Interest Expenses) (0) (5) (6) (7) (7) (6) (8) (8) (9) (9) Net Operating Result for periodSurplus/(Deficit) 21,708 26,488 26,311 25,502 26,099 25,452 23,070 22,779 22,012 21,534 Net gains/(losses) from Disposal of Assets 623 560 560 560 560 560 560 560 560 560 Net Surplus/(Deficit) 22,331 27,048 26,871 26,062 26,659 26,012 23,630 23,339 22,572 22,094 Result Net of Capital Grants –Surplus/(Deficit) 3,355 7,407 6,641 5,347 5,467 4,333 1,452 651 (638) (1,649)
89 GEORGES RIVER COUNCIL Delivery Program 2022 – 2026 // Operational Plan 2023/2024 Georges River Council // 2023 DRAFT Resourcing Strategy Page 92 of 95 Model 4 2023/24 2024/25 2025/26 2026/27 2027/28 2028/29 2029/30 2030/31 2031/32 2032/33 Statement of Financial Position BUDGET Estimate Estimate Estimate Estimate Estimate Estimate Estimate Estimate Estimate $’000 $ '000 $ '000 $ '000 $ '000 $ '000 $ '000 $ '000 $ '000 $ '000 ASSETS Current Assets Cash, Cash Equivalents & Investments 2 1 8,163 232,372 246,743 262,354 278,404 295,226 311,167 328,541 346,610 365,187 ReceivablesGross 12,027 10,821 11,224 11,503 11,783 12,070 12,354 12,649 12,956 13,267 Less: Provision for Impairment (2,122) (2,174) (2,228) (2,283) (2,339) (2,396) (2,454) (2,513) (2,573) (2,634) Inventories 1 68 1 74 1 79 1 8 4 1 8 8 1 92 1 97 201 206 211 Other 550 550 550 550 550 550 550 550 550 550 Total Current Assets 2 28,786 2 41,743 2 56,468 2 72,308 2 88,586 305,642 321,814 339,428 357,749 376,581 NonCurrent Assets Property, Plant & Equipment 1,5 09,421 1,52 4,673 1,53 7,011 1,54 8,222 1,5 58,304 1,5 67,258 1,575, 082 1,581, 780 1,587, 348 1,59 2,016 Investment Property 27,953 27,953 27,953 27,953 27,953 27,953 27,953 27,953 27,953 27,953 Intangible Assets 862 1,227 1,532 1,777 1,962 2,087 2, 152 2, 157 2,1 02 1,987 Right of Use Assets 219 159 289 224 159 2 9 9 23 4 3 6 9 23 4 9 9 Total NonCurrent Assets 1,5 38,455 1,55 4,012 1,56 6,785 1,57 8,176 1,58 8,378 1,59 7,597 1,605, 421 1,612,2 59 1,617, 637 1,62 2,055 Total Assets 1,7 67,241 1,7 95,755 1,8 23,253 1,8 50,484 1,8 76,964 1,903,239 1,927,235 1,9 51,687 1,9 75,386 1,9 98,636 LIABILITIES Current Liabilities Payables (2 7,607 ) (2 8,651 ) (2 8,577 ) (2 9,101 ) (2 8,632 ) (2 8,204 ) (2 7,816 ) (2 8,451 ) (2 9,038 ) (2 9,636 ) Lease Liabilities (41) (40) (39) (39) (40) (38) (38) (37) 0 0 Unexpended Operating Grants (2,000) (2,000) (2,000) (2,000) (2,000) (2,000) (2,000) (2,000) (2,000) (2,000) Unexpended Capital Grants (6,000) (6,000) (6,000) (6,000) (6,000) (6,000) (6,000) (6,000) (6,000) (6,000) Accruals & Provisions (15, 844 ) (1 6,312 ) (16, 869 ) (17, 560 ) (17, 89 6) (18, 433 ) (1 9,233 ) (19, 557 ) ( 20,143 ) (20, 747 ) Total Current Liabilities ( 51,492 ) ( 53,003 ) ( 53,485 ) (5 4,700 ) ( 54,568 ) (5 4,675 ) (5 5,087 ) (5 6,045 ) (5 7,181 ) (5 8,383 ) NonCurrent Liabilities Lease Liabilities (144) (99) (244) (198) (151) (307) (261) (416) (407) (361) Total NonCurrent Liabilities (144) (99) (244) (198) (151) (307) (261) (416) (407) (361) Total Liabilities ( 51,636 ) ( 53,102 ) ( 53,729 ) (5 4,898 ) (5 4,719 ) (5 4,982 ) (5 5,348 ) (5 6,461 ) (5 7,588 ) (5 8,744 ) Net Assets 1,7 15,605 1,7 42,653 1,7 69,524 1,7 95,586 1,8 22,245 1,8 48,257 1,8 71,887 1,8 95,226 1, 917,798 1, 939,892 EQUITY Retained Earnings (1,4 60,570 ) (1,4 87,618 ) (1,5 14,489 ) (1,5 40,551 ) (1,5 67,210 ) (1,5 93,222 ) (1, 616,852 ) (1,6 40,191 ) (1,6 62,763 ) (1,6 84,857 ) Revaluation Reserve (255,035) (255,035) (255,035) (255,035) (255,035) (255,035) (255,035) (255,035) (255,035) (255,035) Total Equity (1,715,605 ) (1,742,653 ) (1,769,524 ) (1,795,586 ) (1,822,245 ) (1,848,257 ) (1,871,887 ) (1,895,226 ) (1,917,798 ) (1,939,892 )
90 GEORGES RIVER COUNCIL Delivery Program 2022 – 2026 // Operational Plan 2023/2024 Georges River Council // 2023 DRAFT Resourcing Strategy Page 93 of 95 Model 4 2023/24 2024/25 2025/26 2026/27 2027/28 2028/29 2029/30 2030/31 2031/32 2032/33 Statement of Cash Flows BUDGET Estimate Estimate Estimate Estimate Estimate Estimate Estimate Estimate Estimate $’000 $ '000 $ '000 $ '000 $ '000 $ '000 $ '000 $ '000 $ '000 $ '000 Cash Flows from Operating Activities Receipts Rates and Annual Charges 116,180 123, 197 127,7 5 2 130,4 10 133,0 20 135,6 80 138, 393 141,1 63 14 3,986 146,8 67 User Fees and Charges 16,491 16,825 17, 342 17, 772 18, 183 18, 599 19, 027 19, 464 19,910 20, 369 Grants and ContributionsOperating 12, 416 1 2,629 1 3,016 1 3,338 1 3,646 13, 960 1 4,282 1 4,609 1 4,946 1 5,290 Cash Received in year but not recognised as Revenue 275 500 500 500 500 500 500 500 500 500 Cash Received in previous year recognised as Income in Current Year (575) (500) (500) (500) (500) (500) (500) (500) (500) (500) Other 13, 945 14, 461 14, 90 9 15,2 83 15, 636 15,9 9 7 16, 365 16, 741 17, 125 17, 520 Payments Employee Benefits and OnCosts (6 3,855 ) (6 5,686 ) (6 7,856 ) ( 70,524 ) (7 2,244 ) (7 4,221 ) (7 7,202 ) (7 8,989 ) ( 81,105 ) (8 3,537 ) Materials and Services (6 4,493 ) (6 7,402 ) ( 71,036 ) ( 71,429 ) (7 3,553 ) (7 5,190 ) (7 7,522 ) (7 8,853 ) ( 80,704 ) ( 82,529 ) Other Expenses ( 3,554 ) ( 4,112 ) ( 4,306 ) ( 4,498 ) ( 4,617 ) ( 4,725 ) ( 4,832 ) ( 4,945 ) ( 5,055 ) ( 5,174 ) Borrowing Costs (5) (5) (6) (7) (7) (6) (8) (8) (9) (9) Net Cash from Operating Activities 2 6,830 29,907 29,815 30,345 3 0,064 3 0,094 28,503 29,182 29,094 28,797 Cash Flows from Investing Activities Receipts Investment and Interest Revenue Received 4, 752 3, 937 3, 772 3, 997 4,240 4, 495 4,706 4, 950 5,211 5,483 Grants and ContributionsCapital 1 8,976 1 9,641 20,230 20,715 21,192 21.679 22,178 22,688 23,210 23,743 Cash Received in year but not recognised as Revenue 2,100 2,100 2,100 2,100 2,100 2,100 2,100 2,100 2,100 2,100 Cash Received in previous year recognised as Income in Current Year (2,100) (2,100) (2,100) (2,100) (2,100) (2,100) (2,100) (2,100) (2,100) (2,100) Proceeds from Sale of Assets 1,263 1,200 1,200 1,200 1,200 1,200 1,200 1,200 1,200 1,200 Payments Capital Works and Purchase of Fixed Assets ( 36,969 ) (40, 430 ) (40,600) (40,600) (40,600) (40,600) (40,600) (40,600) (40,600) (40,600) Lease Payment (Principal) on Right of Use Assets (46) (46) (46) (46) (46) (46) (46) (46) (46) (46) Net Cash from Investing Activities ( 12,024 ) ( 15,698 ) ( 15,444 ) ( 14,734 ) ( 14,014 ) ( 13,272 ) ( 12,562 ) ( 11,808 ) ( 11,025 ) ( 10,220 ) Cash Flows from Financing Activities Receipts New Borrowings 0 0 0 0 0 0 0 0 0 0 Payments Repayment of Borrowings 0 0 0 0 0 0 0 0 0 0 Net Cash from Financing Activities 0 0 0 0 0 0 0 0 0 0 Net Increase / (Decrease) in Cash and Cash Equivalents 14,806 1 4,209 1 4,371 1 5,611 1 6,050 1 6,822 1 5,941 1 7,374 1 8,609 1 8,577 Cash and Cash EquivalentsBeginning of the Year 203,357 218,163 2 37,372 2 46,743 2 62,354 2 78,404 2 95,226 311,167 328,541 346,610 Cash and Cash EquivalentsEnd of the Year 2 18,163 2 37,372 2 46,743 2 62,354 2 78,404 2 95,226 311,167 328,541 346,610 365,187
91 GEORGES RIVER COUNCIL Delivery Program 2022 – 2026 // Operational Plan 2023/2024 Georges River Council // 2023 DRAFT Resourcing Strategy Page 94 of 95 Model 4 Benchmark 2023/24 2024/25 2025/26 2026/27 2027/28 2028/29 2029/30 2030/31 2031/32 2032/33 Key Performance Indicators BUDGET Estimate Estimate Estimate Estimate Estimate Estimate Estimate Estimate Estimate Operating Performance Ratio 0% 1.7% 4.0% 3.4% 2.6% 2.7% 2.0% 0.5% 0.0% (0.6)% (1.1)% (Measures the extent of Council's Revenue (net of Capital Grants) coverage of Expenditure) Own Source Revenue Generated (w/o Grant income) >80% 8 3.0 % 8 2.9 % 8 3.1 % 8 3.1 % 8 3.1 % 8 3.1 % 8 3.0 % 8 3.0 % 8 3.0 % 8 3.0 % (Measures Council's dependence on Grants income) Unrestricted Current Ratio >1.5x 1.9 1.9 2.0 2.1 2.2 2.4 2.5 2.5 2.6 2.7 ( Measures Council's liquidity) Debt Service Cover Ratio > 2. 0x No Debt No Debt No Debt No Debt No Debt No Debt No Debt No Debt No Debt No Debt (Measures Council's capacity to service debt) Cap ital Works & Asset renewals > 1. 1x 0.7 0.9 0.8 0.7 0.7 0.7 0.7 0.6 0.6 0.6 (Measures Council's expenditure on renewal of assets in
to the annual Depreciation charge) O wn Source Revenue Growth >0 % 9% 3% 4% 2% 2% 2% 2% 2% 2% 2% (Measures Council's increase of own source revenue) Deb tor Days OutstandingRates < 30 15.0 11.0 11.0 11.0 11.0 11.0 11.0 11.0 11.0 11.0 Debtor Days OutstandingOther Debtors (net of Rates) < 30 39.0 39.0 39.0 39.0 39.0 39.0 39.0 39.0 39.0 39.0 (Measures Council's management of Debtors) Deb tor Collection RateRates = > 100% 99.7% 100.9% 99.9% 99.9% 99.9% 99.9% 99.9% 99.9% 99.9% 99.9% Debtor Collection RateOther Debtors (net of Rates) = > 100% 99.3% 100.1% 99.7% 99.7% 99.7% 99.7% 99.7% 99.7% 99.7% 99.7% (Measures Council's Collection Rate of Debtors) Cash Coverage Ratio > 3 Mths 7.8 8.0 8.2 8.5 8.9 9.2 9.3 9.6 9.9 10.2 (Measures Council's Cash coverage of Expenditure) Remaining Useful Life of Assets > 60% 67.2% 66.6% 65.7% 64.8% 63.9% 62.9% 61.9% 60.8% 59.8% 58.7% (Expressed as a % of Gross Cost of Assets) Repairs & Maintenance as a % of WDV of Assets 1% 0.5% 0.5% 0.5% 0.5% 0.5% 0.5% 0.5% 0.5% 0.6% 0.6%
relation

Georges River Council acknowledges the Bidjigal people of the Eora Nation, who are the Traditional Custodians of all lands, waters and sky in the Georges River area. We pay our respect to their Elders past and present and extend that respect to all Aboriginal and Torres Strait Islander peoples who live, work and meet on these lands.

For more information on this document, please visit georgesriver.nsw.gov.au

Georges River Civic Centre

Corner MacMahon and Dora Streets, Hurstville

Phone 9330 6400

Email mail@georgesriver.nsw.gov.au

Postal address PO Box 205, Hurstville NSW 1481

georgesriver.nsw.gov.au

Language Assistanc e

131 450

Turn static files into dynamic content formats.

Create a flipbook

Articles inside

Financial Models Overview

4min
pages 74-75, 79

Capital Works Program Forecasts

1min
pages 72-73

Operating Expenditure Forecasts

1min
page 71

Local Infrastructure Contribution Projects

4min
pages 68-71

Productivity and Cost Containment Strategies

1min
page 67

Sustainability and Affordability Challenges

1min
page 66

Principles

0
page 66

Financial Governance and Principles

1min
page 65

Executive Summary

1min
page 64

Management Improvement Plan

1min
pages 61-62

Implementation, monitoring and review Monitoring Asset Management Performance

2min
pages 58-59

Our Assets and Service Delivery

2min
pages 54-57

What have we learnt?

7min
pages 44-53

What is the Asset Management Plan?

1min
pages 42-43

Implementation, monitoring and review

2min
pages 38-40

Challenges and Risks

2min
page 37

Snapshot of Current Situation – Full year 2022 results

2min
pages 33-36

Emerging global trends in technology

3min
pages 31-32

Key themes of Council’s Digital Resource Management Plan

1min
page 29

What is the Digital Resource Management Plan?

1min
page 28

How will we measure the success of our people plan?

1min
pages 25-26

Achievements from Year 1 of Our People Plan

4min
pages 22-24

Implementation, monitoring and review Implementing our People Plan

1min
page 21

Our challenges

2min
pages 18-20

Our Workforce Demographics

0
page 16

What is the Workforce Management Plan?

1min
pages 10-13

Resourcing Strategy

1min
pages 7-8

Our vision, mission and values

1min
pages 5-6

Acknowledgement of Traditional Owners

0
pages 2-4
Issuu converts static files into: digital portfolios, online yearbooks, online catalogs, digital photo albums and more. Sign up and create your flipbook.