03.05.2013 Views

2013/2014 Konsepbegroting en begrotingsverwante beleide

2013/2014 Konsepbegroting en begrotingsverwante beleide

2013/2014 Konsepbegroting en begrotingsverwante beleide

SHOW MORE
SHOW LESS

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

Hooray! Your file is uploaded and ready to be published.

Saved successfully!

Ooh no, something went wrong!