e r 2 - Umgeni Water

More documents

Recommendations

Info

Table 15.23: Umgeni Water Services Balance Sheet| Financial Plan ChapterUmgeni Water Services Balance Sheet (in R'000)As at June 30, F08 F09 F10 F11 F11 F12 F13 F14 F15 F16Actual Actual Actual Budget ForecastASSETSNon-current assets 4 982 4 634 6 239 6 110 6 110 5 963 5 795 5 703 5 703 5 703Other non-current assets 853 640 536 407 407 260 93 - - -Investments in subsidiaries and associates 4 129 3 994 5 703 5 703 5 703 5 703 5 703 5 703 5 703 5 703Current Assets 4 - - - - - - - - -Total assets 4 986 4 634 6 239 6110 6 110 5 963 5 795 5 703 5 703 5 703ReservesAccumulated reserves (3 160) (1 838) 1 196 1 260 1 260 1 305 1 330 1 333 1 333 1 333Non-current liabilities 8 128 6 445 5 023 4 831 4 831 4 630 4 438 4 342 4 342 4 342Other Non-Current Liabilities 8 128 6 445 5 023 4 831 4 831 4 630 4 438 4 342 4 342 4 342Current liabilities 18 28 20 20 20 28 28 28 28 28Accounts payable (including accruals & leases) 18 28 20 20 20 28 28 28 28 28Total reserves and liabilities 4 986 4 634 6 239 6 110 6 110 5 963 5 795 5 703 5 703 5 703Umgeni Water Five-Year Business Plan| 2011/2012 to 2015/2016 Page 104
| Financial Plan ChapterTable 15.24: Group Income StatementGroup Income Statement (in R'000)For the year ended June 30, F08 F09 F10 F11 F11 F12 F13 F14 F15 F16Actual Actual Actual Budget ForecastVolume of Bulk treated water sold (in kl'000) 403 754 415 956 425 848 425 978 414 579 413 905 414 273 419 037 425 322 431 702Revenue 1 289 035 1 492 688 1 633 043 1 614 484 1 696 301 1 868 605 1 717 212 1 836 952 1 966 038 2 102 655Water Sales - Bulk 1 190 798 1 259 188 1 373 786 1 460 849 1 422 120 1 506 646 1 587 960 1 697 677 1 816 291 1 942 938Water Sales - Reticulation - - - - - - - - - -Water Sales - Raw Water 246 368 232 384 270 297 308 325 343 361Wastewater Sales 1 348 1 814 1 492 2 071 1 851 1 999 2 107 2 252 2 409 2 578Wastewater Management Fee 33 736 40 116 42 724 45 372 45 372 48 594 51 655 55 116 58 644 62 397Section 30 activities 62 907 191 203 214 810 105 808 226 688 311 070 75 183 81 582 88 351 94 382Cost of sales 393 283 545 011 620 858 619 304 700 409 836 951 692 809 758 061 828 962 899 104Changes in water inventory (1 509) (122) 601 - - - - - - -Chemicals 25 175 32 751 32 510 33 947 37 436 39 410 42 090 45 120 48 234 51 562Depreciation 52 033 59 848 65 190 85 684 70 185 75 324 80 446 86 238 92 188 98 549Energy 37 291 43 145 56 963 85 213 85 529 103 851 130 748 146 438 164 011 176 967Maintenance 77 262 100 825 108 500 115 047 106 616 110 443 117 953 126 446 135 171 144 498Raw Water 74 169 77 744 83 870 101 733 100 647 152 630 175 534 195 763 218 509 244 108Staff Costs 79 497 82 666 92 618 104 436 101 731 118 896 128 289 138 424 149 083 160 413Section 30 activities 38 462 141 132 169 537 82 119 186 373 225 259 5 045 5 141 5 238 5 338Other direct operating activities 10 902 7 022 11 067 11 125 11 892 11 138 12 705 14 491 16 529 17 670Gross profit 895 752 947 677 1 012 186 995 180 995 893 1 031 654 1 024 403 1 078 891 1 137 076 1 203 55169% 63% 62% 62% 58% 55% 59% 58% 57% 57%Other operating income 8 577 31 707 8 529 7 370 (9 961) 6 431 6 594 6 766 6 949 7 141Administration Expenses 347 116 337 338 403 216 446 352 505 669 468 003 535 766 575 479 545 192 544 692Staff Costs 128 822 152 395 170 989 193 514 157 651 185 957 200 392 215 950 232 329 249 744Energy 2 151 2 255 2 435 4 914 4 896 6 108 7 690 8 613 9 647 10 409Depreciation 11 616 13 517 15 995 19 309 22 152 30 580 34 139 47 589 53 374 45 538Amortisation 93 208 94 218 98 978 93 075 94 510 2 900 2 975 2 975 2 975 2 975Impairments 5 700 2 072 9 806 - 87 126 96 047 94 525 81 229 64 509 40 460Other operating & administrative expenses (net of recoveries) 105 619 72 881 105 013 135 540 139 333 146 411 196 045 219 123 182 359 195 566Operating income before interest 557 213 642 046 617 499 556 198 480 263 570 082 495 231 510 179 598 832 666 001Net interest and finance charges 165 440 116 296 79 773 70 574 51 781 64 953 60 607 64 384 60 397 63 794Interest Paid 270 751 267 489 230 341 140 466 117 800 103 931 106 087 112 422 106 524 103 018Interest Received (105 311) (151 93) (150 68) (69 892) (66 019) (38 977) (45 480) (48 039) (46 126) (39 224)Share of profit from associate 1 092 1 264 2 985 - - - - - - -Net Profit (Loss) 392 865 527 014 540 711 485 623 428 481 505 129 434 625 445 795 538 435 602 207Umgeni Water Five-Year Business Plan| 2011/2012 to 2015/2016 Page 105
Page 1:
WF2WaFiv20atev01er fUve11forUe-Y1/r
Page 4 and 5:
Chapter| Table of ContentsPage 2 Um
Page 6:
Chapter| Foreword by the ChiefExecu
Page 9 and 10:
| Introduction and Strategy Chapter
Page 11 and 12:
Page 13 and 14:
| Introduction andd StrategyChapter
Page 15 and 16:
Page 17 and 18:
Page 19 and 20:
Page 21 and 22:
| Policy StatementChapterChapter 3.
Page 23 and 24:
| Directivesby thee MiniisterChapte
Page 25 and 26:
For thee strategicobjective ‘excc
Page 27 and 28:
| Self-Appraisal Chaptero The proje
Page 29 and 30:
| Participation inCompaniesChapterC
Page 31 and 32:
| Water ResourcesChapterChapter 7.W
Page 33 and 34:
| Water Resources Chapter7.2 Water
Page 35 and 36:
7.4 Water Demands, Planned Developm
Page 37 and 38:
| Water Resources ChapterFigure 7.1
Page 39 and 40:
| Water Resources Chapterconstructi
Page 41 and 42:
| Water ResourcesChapterandSouthCoa
Page 43 and 44:
| BulkPotable WaterSupply PlanChapt
Page 45 and 46:
| BulkPotable Waterr Supply PlanCha
Page 47 and 48:
| Bulk Potable Water Supply Plan Ch
Page 49 and 50:
Page 51 and 52:
8.4.2 Bulk Water Supply Infrastruct
Page 53 and 54:
Page 55 and 56: | BulkPotable Waterr Supply PlanCha
Page 57 and 58: | BulkPotable Waterr Supply PlanCha
Page 59 and 60: | Bulk Wastewater Treatment andd Di
Page 61 and 62: | RetailSupplyChapterChapter 10.Ret
Page 63 and 64: | OtheOer Activitiess (Sectionn 30)
Page 65 and 66: | Other Activities (Section 30) Cha
Page 67 and 68: | HumanResources PlanChapterChapter
Page 69 and 70: | HumanResources PlanChapterFigure1
Page 71 and 72: | Human Resources Plan ChapterThe s
Page 73 and 74: | HumanResources PlanChapter12.7Gov
Page 75 and 76: | Environmental ManaMagementt Progr
Page 77 and 78: | Environmental Management Programm
Page 79 and 80: | Waterr Conservationandd Demand Ma
Page 81 and 82: C1InpvGmeTwaacTcD2Ft2UwmUpC15npevoG
Page 83 and 84: | Financial Plan Chapter15.2.2 Staf
Page 85 and 86: | Financial Plan Chapter15.2.4 Raw
Page 87 and 88: SalTabCusteTheMsunuMguSizaUguiLemSi
Page 89 and 90: | Financial Plan Chapter15.4 Tariff
Page 91 and 92: | Financial Plan Chapter15.5 Subsid
Page 93 and 94: | Financial Plan Chapter15.7 Challe
Page 95 and 96: Table 15.12: Umgeni Water Income St
Page 97 and 98: | Financial Plan ChapterTable 15.14
Page 99 and 100: | Financial Plan ChapterTable 15.16
Page 101 and 102: Table 15.18: Umgeni Water Cash Flow
Page 103 and 104: Table 15.20: Msinsi Holdings Balanc
Page 105: Table 15.22: Umgeni Water Services
Page 109 and 110: Table 15.26: Group Cash Flow Statem
Page 111 and 112: | Financial Plan Chapter15.9 Capita
Page 113 and 114: | Financial PlanChapterFigure 15. .
Page 115 and 116: | Financial Plan ChapterProject Cat
Page 117 and 118: | Financial PlanChapterTable 15.31:
Page 119 and 120: Table 15.34: Rural Project Evaluati
Page 121 and 122: | Financial Plan ChapterProject Cat
Page 123 and 124: | Financial PlanChapterFigure15.8:
Page 125 and 126: | Debt Management and Funding Requi
Page 127 and 128: | Debt Management and Funding Requi
Page 129 and 130: | DebtManagement andd Fundingg Requ
Page 131 and 132: 16.1.6 Debt Curve| Debt Management
Page 133 and 134: | DebtManagement andd Fundingg Requ
Page 135 and 136: | Materiality and significance fram
Page 137 and 138: | Financial Ratios ChapterChapter 1
Page 139 and 140: Table 18.2: Group Financial Ratios|
Page 141 and 142: | Self-Evaluation Staatement onFina
Page 147 and 148: | Self-Evaluation Statement on Fina
Page 149 and 150: | Bank Accounts Chapter19.7 Analysi
Page 151 and 152: | Analysis of o RiskRksChapterChapt
Page 153 and 154: | Analysis of Risks Chapter# Risk a
Page 155 and 156: | Organisational Scorecard: Key Per
Page 157 and 158:
| Organisational Scorecard: Key Per
Page 159 and 160:
Page 161 and 162:
Page 163 and 164:
Page 165 and 166:
| DeclarationChapterChapter 23.Decl
show all

e r 2 - Umgeni Water

Create successful ePaper yourself

Delete template?

Save as template?