10.07.2015 Views

Entire Document - Chris Hani District Municipality

Entire Document - Chris Hani District Municipality

Entire Document - Chris Hani District Municipality

SHOW MORE
SHOW LESS
  • No tags were found...

Create successful ePaper yourself

Turn your PDF publications into a flip-book with our unique Google optimized e-Paper software.

5. RECONCILIATION OF BUDGET TO ACTUAL5.1 Operating Budget:Variance per Category:DETAILS 2012 2011Budgeted surplus before appropriations - -Revenue variances 66 026 600 61 069 402Expenditure variances:Employee Related Costs 16 848 552 (21 600 014)Remuneration of Councillors 2 409 635 (117 702)Collection Costs 344 833 317 787Depreciation and Amortisation (85 779 449) (88 981 302)Impairment Losses 9 046 605 (75 488 769)Repairs and Maintenance 1 982 893 (10 001 827)Interest Paid 1 959 063 (3 029 060)Bulk Purchases 680 782 7 864 479Contracted Services 2 599 695 (39 809 265)Grants and Subsidies Paid 195 486 605 388 692 459General Expenses 37 961 446 (18 302 506)Loss on disposal of Property, Plant and Equipment (743 797) (4 393 204)Chapter 4Actual surplus before appropriations 248 823 463 196 220 479DETAILS 2012 2011Variance per Service Segment:Budgeted surplus before appropriations - -Executive and Council (3 712 292) 1 838 117Finance and Administration (424 160 158) (26 856 146)Planning and Development (9 748 431) 99 013Health 111 542 10 057 644Community and Social Services (10 719 468) (1 279 686)Public Safety (2 687 005) 2 440 314Environmental Protection (4 941 985) (4 569 436)Roads and Transport (7 665 482) 13 382 591Water (235 234 549) (111 379 286)Other 952 145 903 219 240 040Actual surplus before appropriations 253 345 145 196 220 47997

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

Saved successfully!

Ooh no, something went wrong!