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 SA20 Reconciliation of transfers, grant receipts and unsp<strong>en</strong>t funds<br />

Description Ref 2009/10 2010/11 2011/12<br />

R thousand<br />

Audited<br />

Outcome<br />

Operating transfers and grants:<br />

National Governm<strong>en</strong>t:<br />

1,3<br />

Balance unsp<strong>en</strong>t at beginning of the year (5)<br />

Curr<strong>en</strong>t year receipts 16,221<br />

Conditions met - transferred to rev<strong>en</strong>ue 16,216<br />

Conditions still to be met - transferred to liabilities<br />

Provincial Governm<strong>en</strong>t:<br />

–<br />

Balance unsp<strong>en</strong>t at beginning of the year –<br />

Curr<strong>en</strong>t year receipts 11,445<br />

Conditions met - transferred to rev<strong>en</strong>ue 11,445<br />

Conditions still to be met - transferred to liabilities<br />

District Municipality:<br />

–<br />

Balance unsp<strong>en</strong>t at beginning of the year –<br />

Curr<strong>en</strong>t year receipts 68<br />

Conditions met - transferred to rev<strong>en</strong>ue 68<br />

Conditions still to be met - transferred to liabilities<br />

Other grant providers:<br />

–<br />

Balance unsp<strong>en</strong>t at beginning of the year –<br />

Curr<strong>en</strong>t year receipts –<br />

Conditions met - transferred to rev<strong>en</strong>ue –<br />

Audited<br />

Outcome<br />

–<br />

20,632<br />

20,682<br />

(50)<br />

–<br />

4,970<br />

2,667<br />

2,303<br />

–<br />

–<br />

–<br />

–<br />

Audited<br />

Outcome<br />

22,346<br />

22,346<br />

–<br />

18,109<br />

18,109<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 />

84<br />

84<br />

–<br />

Original<br />

Budget<br />

–<br />

29,825<br />

29,825<br />

–<br />

–<br />

3,801<br />

3,801<br />

–<br />

–<br />

561<br />

–<br />

–<br />

–<br />

–<br />

–<br />

561<br />

–<br />

Conditions still to be met - transferred to liabilities –<br />

Total operating transfers and grants rev<strong>en</strong>ue 27,730 23,349 41,100 33,626<br />

Total operating transfers and grants - CTBM ### –<br />

2,254<br />

–<br />

–<br />

Capital transfers and grants:<br />

National Governm<strong>en</strong>t:<br />

1,3<br />

Balance unsp<strong>en</strong>t at beginning of the year –<br />

Curr<strong>en</strong>t year receipts –<br />

Conditions met - transferred to rev<strong>en</strong>ue –<br />

Conditions still to be met - transferred to liabilities<br />

Provincial Governm<strong>en</strong>t:<br />

–<br />

Balance unsp<strong>en</strong>t at beginning of the year 1,797<br />

Curr<strong>en</strong>t year receipts 2,167<br />

Conditions met - transferred to rev<strong>en</strong>ue 3,964<br />

Conditions still to be met - transferred to liabilities<br />

District Municipality:<br />

–<br />

Balance unsp<strong>en</strong>t at beginning of the year –<br />

Curr<strong>en</strong>t year receipts –<br />

Conditions met - transferred to rev<strong>en</strong>ue –<br />

Conditions still to be met - transferred to liabilities<br />

Other grant providers:<br />

–<br />

Balance unsp<strong>en</strong>t at beginning of the year –<br />

Curr<strong>en</strong>t year receipts 1,454<br />

Conditions met - transferred to rev<strong>en</strong>ue 1,454<br />

Conditions still to be met - transferred to liabilities –<br />

Total capital transfers and grants rev<strong>en</strong>ue 5,418<br />

Total capital transfers and grants - CTBM ### –<br />

TOTAL TRANSFERS AND GRANTS REVENUE 33,148<br />

TOTAL TRANSFERS AND GRANTS - CTBM –<br />

–<br />

8,087<br />

7,834<br />

253<br />

–<br />

11,200<br />

7,642<br />

3,558<br />

–<br />

–<br />

–<br />

–<br />

–<br />

100<br />

536<br />

(436)<br />

16,012<br />

3,375<br />

39,361<br />

5,629<br />

–<br />

10,125<br />

10,125<br />

–<br />

4,362<br />

4,362<br />

–<br />

–<br />

–<br />

–<br />

–<br />

–<br />

–<br />

–<br />

–<br />

14,487<br />

–<br />

55,587<br />

–<br />

–<br />

–<br />

–<br />

–<br />

–<br />

10,350<br />

10,350<br />

–<br />

–<br />

4,636<br />

4,636<br />

–<br />

–<br />

–<br />

–<br />

–<br />

–<br />

–<br />

–<br />

–<br />

14,986<br />

–<br />

48,612<br />

–<br />

Curr<strong>en</strong>t Year 2012/13<br />

Adjusted<br />

Budget<br />

25,625<br />

25,625<br />

–<br />

–<br />

3,974<br />

3,974<br />

–<br />

–<br />

–<br />

–<br />

–<br />

–<br />

–<br />

–<br />

29,599<br />

–<br />

–<br />

10,730<br />

10,730<br />

–<br />

–<br />

–<br />

–<br />

–<br />

–<br />

–<br />

–<br />

–<br />

–<br />

–<br />

–<br />

10,730<br />

–<br />

40,329<br />

–<br />

Full Year<br />

Forecast<br />

25,625<br />

25,625<br />

–<br />

–<br />

3,974<br />

3,974<br />

–<br />

–<br />

–<br />

–<br />

–<br />

–<br />

–<br />

–<br />

29,599<br />

–<br />

–<br />

10,730<br />

10,730<br />

–<br />

–<br />

–<br />

–<br />

–<br />

–<br />

–<br />

–<br />

–<br />

–<br />

–<br />

–<br />

10,730<br />

–<br />

40,329<br />

–<br />

<strong>2013</strong>/14 Medium Term Rev<strong>en</strong>ue & Exp<strong>en</strong>diture<br />

Framework<br />

Budget Year<br />

<strong>2013</strong>/14<br />

–<br />

27,855<br />

27,855<br />

–<br />

–<br />

4,159<br />

4,159<br />

–<br />

–<br />

–<br />

–<br />

–<br />

–<br />

–<br />

–<br />

–<br />

32,014<br />

–<br />

–<br />

11,293<br />

11,293<br />

–<br />

–<br />

7,681<br />

7,681<br />

–<br />

–<br />

–<br />

–<br />

–<br />

–<br />

–<br />

–<br />

–<br />

18,973<br />

–<br />

50,987<br />

–<br />

Budget Year +1<br />

<strong>2014</strong>/15<br />

–<br />

29,355<br />

29,355<br />

–<br />

–<br />

3,688<br />

3,688<br />

–<br />

–<br />

–<br />

–<br />

–<br />

–<br />

–<br />

–<br />

–<br />

33,043<br />

–<br />

–<br />

12,680<br />

12,680<br />

–<br />

–<br />

16,120<br />

16,120<br />

–<br />

–<br />

–<br />

–<br />

–<br />

–<br />

–<br />

–<br />

–<br />

28,800<br />

–<br />

61,843<br />

–<br />

Budget Year +2<br />

2015/16<br />

–<br />

32,756<br />

32,756<br />

–<br />

–<br />

3,917<br />

3,917<br />

–<br />

–<br />

–<br />

–<br />

–<br />

–<br />

–<br />

–<br />

–<br />

36,673<br />

–<br />

–<br />

13,146<br />

13,146<br />

–<br />

–<br />

16,175<br />

16,175<br />

–<br />

–<br />

–<br />

–<br />

–<br />

–<br />

–<br />

–<br />

–<br />

29,321<br />

–<br />

65,994<br />

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

Saved successfully!

Ooh no, something went wrong!