2013/2014 Konsepbegroting en begrotingsverwante beleide
2013/2014 Konsepbegroting en begrotingsverwante beleide
2013/2014 Konsepbegroting en begrotingsverwante beleide
You also want an ePaper? Increase the reach of your titles
YUMPU automatically turns print PDFs into web optimized ePapers that Google loves.
WC013 Bergrivier - Supporting Table SA18 Transfers and grant receipts<br />
R thousand<br />
Description Ref 2009/10 2010/11 2011/12<br />
RECEIPTS: 1, 2<br />
Operating Transfers and Grants<br />
Audited<br />
Outcome<br />
National Governm<strong>en</strong>t: 16,221<br />
Local Governm<strong>en</strong>t Equitable Share 14,791<br />
Finance Managem<strong>en</strong>t 1,425<br />
Municipal Systems Improvem<strong>en</strong>t –<br />
Integrated National Electrification Program(Eskom) 5<br />
Integrated National Electrification Programme (Mun –<br />
EPWP Inc<strong>en</strong>tive –<br />
Other transfers/grants [insert description] –<br />
Audited<br />
Outcome<br />
23,765<br />
20,959<br />
1,000<br />
750<br />
1,056<br />
–<br />
–<br />
–<br />
Audited<br />
Outcome<br />
20,065<br />
17,589<br />
1,250<br />
645<br />
–<br />
–<br />
581<br />
Z:\Begroot\<strong>2013</strong>-<strong>2014</strong>\Copy of A1 Schedule - Ver 2 5 - Bergrivier 22-3-<strong>2013</strong>.xlsx <strong>2013</strong>/03/22<br />
–<br />
Original<br />
Budget<br />
29,825<br />
22,679<br />
1,250<br />
800<br />
896<br />
4,200<br />
–<br />
–<br />
Adjusted<br />
Budget<br />
29,825<br />
22,679<br />
1,250<br />
800<br />
896<br />
4,200<br />
–<br />
–<br />
Full Year<br />
Forecast<br />
29,825<br />
22,679<br />
1,250<br />
800<br />
896<br />
4,200<br />
–<br />
–<br />
Budget Year<br />
<strong>2013</strong>/14<br />
Provincial Governm<strong>en</strong>t: 11,445 15,670 17,170 3,801 3,974 3,974 4,159<br />
CDW - Operational Support Grant –<br />
100<br />
78<br />
81<br />
54<br />
54<br />
–<br />
Library Services 523<br />
553<br />
–<br />
706<br />
706<br />
706<br />
793<br />
Maint<strong>en</strong>ance of Proclaimed Roads –<br />
50<br />
–<br />
80<br />
80<br />
80<br />
53<br />
EPWP –<br />
–<br />
–<br />
–<br />
–<br />
–<br />
–<br />
Mobility Strategies –<br />
–<br />
–<br />
–<br />
–<br />
–<br />
–<br />
Library Service: Replacem<strong>en</strong>t Funding For Most Vulnerab –<br />
–<br />
3,269 2,934 2,934 2,934 3,110<br />
Finance Managem<strong>en</strong>t –<br />
–<br />
200<br />
200<br />
–<br />
Developm<strong>en</strong>t of Sport and Recreation Facilities 203<br />
Housing 10,922 14,967 13,822<br />
–<br />
–<br />
–<br />
–<br />
District Municipality: 68<br />
West Coast DM 68<br />
Other grant providers: –<br />
–<br />
–<br />
[insert description] –<br />
Total Operating Transfers and Grants ### 27,735<br />
Capital Transfers and Grants<br />
National Governm<strong>en</strong>t: –<br />
Municipal Infrastructure (MIG) –<br />
DME Electricity –<br />
Integrated National Electrification Programme (Municipal) –<br />
Integrated National Electrification Programme (Eskom) G –<br />
Municipal Systems Improvem<strong>en</strong>t –<br />
Other capital transfers/grants [insert desc] –<br />
Provincial Governm<strong>en</strong>t: 2,167<br />
Housing 2,167<br />
Construction Sidewalks –<br />
Human Settlem<strong>en</strong>ts Developm<strong>en</strong>t Grant –<br />
Library Services –<br />
Developm<strong>en</strong>t of Sport and Recreation Facilities –<br />
Thusong (Multi-Purpose) C<strong>en</strong>tres Grant –<br />
District Municipality: –<br />
West Coast DM –<br />
Other grant providers: 1,454<br />
Developers 1,454<br />
Lotto –<br />
Total Capital Transfers and Grants ### 3,621<br />
TOTAL RECEIPTS OF TRANSFERS & GRANTS 31,356<br />
–<br />
–<br />
39,435<br />
8,087<br />
8,087<br />
–<br />
–<br />
–<br />
–<br />
–<br />
500<br />
–<br />
500<br />
–<br />
–<br />
–<br />
–<br />
–<br />
–<br />
100<br />
–<br />
100<br />
8,687<br />
48,122<br />
–<br />
–<br />
37,235<br />
9,872<br />
9,727<br />
–<br />
–<br />
–<br />
145<br />
–<br />
–<br />
–<br />
–<br />
–<br />
–<br />
–<br />
–<br />
–<br />
–<br />
566<br />
–<br />
566<br />
10,438<br />
47,673<br />
–<br />
–<br />
–<br />
–<br />
33,626<br />
11,799<br />
11,799<br />
–<br />
–<br />
–<br />
–<br />
–<br />
4,636<br />
–<br />
–<br />
2,636<br />
–<br />
–<br />
2,000<br />
–<br />
–<br />
–<br />
–<br />
–<br />
16,435<br />
50,061<br />
Curr<strong>en</strong>t Year 2012/13<br />
–<br />
–<br />
–<br />
–<br />
33,799<br />
11,799<br />
11,799<br />
–<br />
–<br />
–<br />
–<br />
–<br />
513<br />
–<br />
–<br />
513<br />
–<br />
–<br />
–<br />
–<br />
–<br />
–<br />
–<br />
–<br />
12,312<br />
46,111<br />
–<br />
–<br />
–<br />
–<br />
–<br />
33,799<br />
11,799<br />
11,799<br />
–<br />
–<br />
–<br />
–<br />
–<br />
513<br />
–<br />
–<br />
513<br />
–<br />
–<br />
–<br />
–<br />
–<br />
–<br />
–<br />
–<br />
12,312<br />
46,111<br />
<strong>2013</strong>/14 Medium Term Rev<strong>en</strong>ue & Exp<strong>en</strong>diture<br />
Framework<br />
27,855<br />
24,815<br />
1,300<br />
740<br />
–<br />
–<br />
1,000<br />
–<br />
–<br />
–<br />
–<br />
32,014<br />
11,293<br />
11,143<br />
–<br />
–<br />
–<br />
150<br />
–<br />
7,681<br />
7,363<br />
–<br />
–<br />
115<br />
203<br />
–<br />
–<br />
–<br />
–<br />
–<br />
–<br />
18,973<br />
50,987<br />
Budget Year +1<br />
<strong>2014</strong>/15<br />
29,355<br />
27,571<br />
1,450<br />
334<br />
–<br />
–<br />
–<br />
–<br />
3,688<br />
–<br />
872<br />
–<br />
–<br />
–<br />
2,816<br />
–<br />
–<br />
–<br />
–<br />
–<br />
33,043<br />
12,680<br />
12,080<br />
–<br />
–<br />
–<br />
600<br />
–<br />
16,120<br />
15,640<br />
–<br />
–<br />
480<br />
–<br />
–<br />
–<br />
–<br />
–<br />
–<br />
–<br />
28,800<br />
61,843<br />
Budget Year +2<br />
2015/16<br />
32,756<br />
30,689<br />
1,500<br />
567<br />
–<br />
–<br />
–<br />
–<br />
3,917<br />
–<br />
959<br />
–<br />
–<br />
–<br />
2,958<br />
–<br />
–<br />
–<br />
–<br />
–<br />
36,673<br />
13,146<br />
12,746<br />
–<br />
–<br />
–<br />
400<br />
–<br />
16,175<br />
15,640<br />
–<br />
–<br />
535<br />
–<br />
–<br />
–<br />
–<br />
–<br />
–<br />
–<br />
29,321<br />
65,994