13.07.2015 Views

2013_14 IDP Review.pdf - KZN Development Planning

2013_14 IDP Review.pdf - KZN Development Planning

2013_14 IDP Review.pdf - KZN Development Planning

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.

TOTAL OPERATING BUDGET <strong>2013</strong>/20<strong>14</strong>, 20<strong>14</strong>/2015 & 2015/2016Original Budget2012/13Revised Budget12/13Proposed Budget<strong>2013</strong>/<strong>14</strong>Proposed Budget20<strong>14</strong>/15Proposed Budget2015/16INCOMEWater Sales (28 284 013) (26 307 235) (37 6<strong>14</strong> 944) (38 705 777) (39 828 245)Service charges - Sanitation (9 812 057) (8 234 991) (10 484 132) (10 788 172) (11 101 029)Interest on outstanding Debtors - (10 459 581) (5 500 000) (5 659 500) (5 823 626)Interest on Investment (3 800 000) (1 500 000) (1 582 500) (1 663 208) (1 744 705)Rent Income (455 789) (338 624) (533 552) (560 763) (588 241)Sundry Income (10 926 271) (130 227) (137 390) (<strong>14</strong>4 396) (151 472)National Grants (152 505 798) (170 547 264) (188 310 016) (210 692 000) (234 021 002)Provincial GrantsTOTAL REVENUE (205 783 928) (217 517 923) (244 162 534) (268 213 817) (293 258 319)Salaries, Wages & Allowances 81 060 343 70 1<strong>14</strong> 536 91 021 250 83 485 596 90 994 170General Expenses 102 600 968 126 213 030 128 755 254 <strong>14</strong>2 216 504 170 171 585Repairs & Maintenance <strong>14</strong> 196 271 12 192 633 15 994 028 16 809 723 21 503 982Capital charges 7 926 347 8 997 725 8 392 003 25 701 993 10 588 582Contribution to Capital Outlay 0 0 0 0 0Contributions to Capital Project Fund 0 0 0 0 0TOTAL EXPENDITURE 205 783 928 217 517 923 244 162 534 268 213 817 293 258 319NETT DEFICIT/-SURPLUS 0 0 0 0 0SALARIES AND WAGES AS A PERCENTAGE 39% 32% 37% 31% 31%Draft <strong>2013</strong>/<strong>14</strong> <strong>IDP</strong> <strong>Review</strong> Page 279Prepared by Umzinyathi District Municiplity22 March <strong>2013</strong>

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

Saved successfully!

Ooh no, something went wrong!