11 Council Meeting 17 September 2020
Total Page:16
File Type:pdf, Size:1020Kb
17 SEPTEMBER 2020 New Footpath Victoria Street Morven MURWEH SHIRE COUNCIL MEETING To be held Thursday 17 September 2020 Commencing at 9:00am 1. Opening Prayer 2. Apologies 3. Confirmation of minutes ; Ordinary Meeting 20 August 2020 4. Business arising from minutes 5. Correspondence for members’ information 6. Councillors to advise on any declaration of personal interest relating to agenda items. 7. Councillors to advise of any update or changes to their Register of Interests 8. Chief Executive Officers Reports; i. Finance ii. HR iii. WH&S iv. Tourism v. Library vi. Environment and Health vii. Engineering 9. Correspondence for consideration 10. Closure FINANCIAL REPORT COUNCIL MEETING 17th September 2020 Mayor and Councillors Murweh Shire Council CHARLEVILLE QLD 4470 Highlights of this month’s Financial Report: Report - Period Ending 31 August 2020. Revenue Total revenue of $7.760M to 31 August 2020 represents 23% of the total budget of $33.273M. These statements are for 2 months of the financial year and generally would represent 17% of the overall budget. Rates are to go out on 11 September with a discount period until 31 December, 2020. Generally budgets are on target for the 2nd month of the financial year. Expenses Total expenditure of $2.658M to 31 August 2020 represents 11% of the total budgeted expenditure of $23.309M. Outcome There is currently a cash surplus of $5.102M. Capital Works See the Capital Funding Report 2020 – 21 for details of all projects. 1. Cash Position 2. Monthly Cash Flow Estimate 3. Comparative Data 4. Capital Funding – budget V’s actual 5. Road Works – budget V’s actual 1. Cash Position as at 31 August 2020 CASH AT BANK Operating Account $230,437 SHORT TERM INVESTMENTS National Bank of Australia $ - QTC Cash Fund $7,111,319 Total $ 7,341,756 The following items should be backed by cash and investments, plus any increases in the surplus of Debtors over Creditors. Cash backed Current Liabilities (AL,LSL,SL,RDO) $2,383,621 $ 2,383,621 Balance of recoverable debtors - estimated creditors: ( $305,968 - $139,868 ) $ 166,100 Plus cash surplus $ 7,341,756 - $ 2,383,621 $ 4,958,135 Working Capital Total $ 5,124,235 2. Monthly Cash Flow Estimate: - September 2020 Cash Flow Estimate Receipts Expenditure Rates $1,200,000 Payroll $800,000 Fees & Charges $6,000 Creditor Payments $2,200,000 Debtors $300,000 Loan Payments $0 Grants/Claims/Loan QTC $2,000,000 Lease Payments $15,000 Total $3,506,000 Total $3,015,000 Therefore cash is expected to increase by $491,000 in the period. 3. Comparative Data for the month of August 2020 Comparative Year 2020 2019 2018 $000 $000 $000 Cash position $7,342 $6,775 $6,521 Working capital $5,124 $4,896 $5,519 Rate arrears $591* $3,772 $4,346 Outstanding debtors $306 $510 $1,483 Current creditors $140 $29 $34 Total loans $2,239 $2,534 $2,991 * Rate notices have not yet been sent out 4. Capital Funding: Year to 31 August 2020 Budget Actual 9000 8000 7000 6000 5000 $(000) 4000 3000 2000 1000 0 1 2 3 4 5 6 7 Expended % of Budget Budget $(000) YTD Actual Expended $(000) Total Capital Funding $15,935 $1,969 12.36% 1 Buildings / Other Structures $8,827 $1,307 14.81% 2 Plant & Equipment / Furniture & Fittings $1,800 $61 3.39% 3 Charleville Airport Upgrade $300 $2 0.67% 4 Road Infrastructure $3,649 $597 16.36% 5 Water & Sewerage Infrastructure $685 $1 0.15% 6 Office Equip $402 $1 0.25% 7 QTC - Loan Redemption $272 $0 0.00% 5. Road Works Expenditure: Year to 31 August 2020 Budget Actual 2000 1500 1000 $(000) 500 0 1 2 3 4 5 6 Expended Budget % of Budget YTD Actual $(000) Expended $(000) Total Road Expenditure $6,106 $885 14% 1 Rural Roads $1,200 $159 13% 2 Town Streets $1,100 $249 23% 3 Private Works $80 $3 4% 4 RMPC Works $1,916 $298 16% 5 Flood Damage $1,000 $176 18% Other (Landsborough 6 0% Highway Rehab) $810 $0 6. ATTACHMENTS . Capital Funding Detail . Rate Arrears Summary . Revenue & Expenditure Summary . Balance Sheet Capital Expenditure as at 31 August 2020 Projects Asset Class/GL Job Number Project Description Funding Actual to % of budget Budgeted Total - Total - Budgeted Number source date Project Costs Actual Project Costs 2019-20 Project Costs Charleville Airport Security Airport 8000-1751-0 Upgrade $0 0.00% $0 242-4000-0 8000-3600-0 Café in the Mulga Upgrade $0 0.00% $0 8000-3601-0 Augathella Airstrip Upgrade DISER $0 $300,000 Sub total $0 0.00% $300,000 Land 8000-0070-0 Industrial Estate BoR $257,488 64.37% $400,000 589-4000-0 8000-0071-0 industrial Estate $0 0.00% $0 Sub total $257,488 64.37% $400,000 Buildings 8000-1785-0 Life on the Brisbane Line OTI $206,025 41.21% $500,000 360-4000-0 8000-1885-0 Planetarium at Cosmos (BoR) $0 0.00% $0 8000-1886-0 Augathella Smiley Museum $0 0.00% $0 8000-1890-0 New VIC Morven $0 0.00% $0 8000-1891-0 Cosmos Upgrade - Stage 3 GTI $81,182 12.49% $650,000 8000-2550-0 Solar fitout to Buildings W4Qld $111,556 0.00% $150,000 8000-2501-0 Charleville housing Drought $0 0.00% $125,000 8000-2502-0 Augathella housing Drought $0 0.00% $125,000 8000-2560-0 Charleville Gym extension BoR $0 0.00% $265,120 8000-2570-0 Upgrade Council Chambers LRCI $0 0.00% $150,000 8000-2575-0 Local Roads and Community Infa LRCI $0 0.00% $1,066,089 8000-2580-0 COVID W4QLD COVID W4Q $0 0.00% $1,270,000 Sub total $398,763 9.27% $4,301,209 Other Structures 8000-1781-0 WWII Tourism project $0 0.00% $30,000 370-4000-0 8000-1892-0 Morven Rail (Freight) Hub DISER $27,198 1.39% $1,950,000 8000-2350-0 Shire Parks Landscaping $0 0.00% $0 8000-2351-0 Shire Streetscaping $0 0.00% $0 8000-2357-0 Shade over Morven skate park $0 0.00% $50,000 8000-2358-0 Upgrade Children Pool - Drought Drought $0 0.00% $150,000 Automatic gate for Charleville 8000-2359-0 depot $0 0.00% $60,000 8000-2361-0 Morven Truck wash BoR $0 0.00% $925,100 8000-2360-0 Swimming Pool Roof $0 0.00% $20,000 8000-2365-0 Regional Connectivity Remote Com $646,747 88.54% $730,425 8000-2366-0 Augathella TV Upgrade - Drought $0 0.00% $0 8000-2367-0 Morven TV Upgrade - Drought $0 0.00% $0 8000-2368-0 Morven Rec Lighting - Drought Drought $0 0.00% $110,000 8000-2520-0 Charleville Racecourse Works W4QLD $0 0.00% $100,000 Sub total $673,945 16.34% $4,125,525 Plant Replacement 8000-1200-0 Heavy and Light Plant $60,818 3.38% $1,800,000 445-4000-0 8000-1777-0 CCTV Cameras in the street $0 0.00% $0 Sub total $60,818 3.38% $1,800,000 8000-1500-0 R2R Balance R2R $0 0.00% $49,133 Footpaths Annual allocation (will Roads 8000-2301-0 be moved to 8001-3040-0) $0 0.00% $0 525-4000-0 8000-2305-0 Kerb & Channel Annual allocation $16,729 16.73% $100,000 8000-3021-0 Charleville River Clearing W4Qld $0 0.00% $600,000 8000-4049-0 Khybar Rd Reseal R2R $0 0.00% $320,000 8001-3040-0 Footpaths Annual allocation $50,547 33.70% $150,000 8001-4001-0 Adavale Rd R2R $0 0.00% $210,000 8001-4050-0 R2R/TIDS Killarney Rd R2R/TIDS $558,489 42.72% $1,307,340 8003-4050-0 R2R/TIDS Killarney Rd R2R/TIDS $0 0.00% $642,660 8003-4001-0 Adavale Rd R2R $0 0.00% $270,000 Sub total $625,765 17.15% $3,649,133 Water 8000-5252-0 Water Mains Augathella $0 0.00% $50,000 555-4000-0 8000-5254-0 Water Mains Charleville $0 0.00% $150,000 8000-5260-0 Water Mains Morven $653 0.65% $100,000 8000-5272-0 Charleville Showground Retic Drought $0 0.00% $75,000 8000-5273-0 Augathella Brassington Retic Drought $0 0.00% $75,000 8000-5275-0 Bores - Colladi $0 0.00% $35,000 Sub total $653 0.13% $485,000 Sewer Infrastructure Repl/New Sewerage 8000-5300-0 (will be moved to 8000-5360) $0 0.00% $0 585-4000-0 8000-5350-0 Sewerage Augathella $0 0.00% $50,000 8000-5360-0 Sewerage Charleville $0 0.00% $150,000 Sub total $0 0.00% $200,000 8000-1774-0 Communications $0 0.00% $5,000 Office Equip 8000-1787-0 Animal control $0 0.00% $0 597-4000-0 8000-1782-0 Desktop PC's $0 0.00% $10,000 8000-1783-0 IT Hardware $0 0.00% $0 8000-1788-0 ECM Software $0 0.00% $387,090 Sub total $0 0.00% $402,090 Total Capital $2,017,432 12.88% $15,662,957 Int & Redemp No Job # Current Loans Payments $0 0.00% $272,000 640-672-5000 Sub total $0 0.00% $272,000 GRAND TOTAL $2,017,432 12.66% $15,934,957 Human Resources Report From: Kerry-Ann Reading – Human Resources Manager Ordinary Meeting – September 2020 RECRUITMENT VACANCIES APPOINTMENTS RESIGNATIONS Internal 1. Multiskilled Plant Operator External 1. EOI Plant Operators Open 12 months 2. 2 x Diesel Fitters Closed 17/07/2020 3.