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 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 />
–