Msunduzi Draft 2013-14
-
Upload
marc-russell-abbott -
Category
Documents
-
view
228 -
download
2
description
Transcript of Msunduzi Draft 2013-14
-
AnnuAl Budget And MediuM terM revenue
And expenditure FrAMework
2013/14 to 2015/16
ContaCt DetailsBuDget offiCe the City hallC/o Chief alBert luthuli roaD & ChurCh street PietermaritBurg3200
telePhone: 033-392 2002email: [email protected]
City of Choice, Second to NoneCity of Choice, Second to None
-
2013/14 to 2015/16
1
ANNUAL DRAFT BUDGET OF MSUNDUZI LOCAL MUNICPALITYKZN225
2013/14 TO 2015/16MEDIUM TERM REVENUE AND EXPENDITURE FORECASTS
Copies of this document can be viewed: Inthefoyersofallmunicipalbuildings Allpubliclibrarieswithinthemunicipality Atwww.msunduzi.gov.za
-
MSUNDUZI ANNUAL DRAFT BUDGET
2
TABLE OF CONTENTS PAGE
Part1AnnualBudget 5
1.1. Council Resolutions 51.2. Executive Summary 51.3 Operating Revenue Framework 91.4. Operating Expenditure Framework 40
Part2SupportingDocumentation 60
2.1. Overview of the annual budget process 602.2. Overview of alignment of annual budget with IDP 622.3. Overview of budget assumptions 682.4. Expenditure on grants and reconciliations of unspent funds 822.5. Councillor and employee benefits 862.6. Capital expenditure details 992.7. Other supporting documents 1092.8. Municipal managers quality certificate 118
ListofTables
Table 1 Consolidated Overview of the 2013/14 MTREF 6Table 2 Summary of revenue classified by main revenue source 10Table 3 Percentage growth in revenue by main revenue source 11Table 4 Transfers and Grant Receipts 12Table 5 Comparison of proposed rates to levied for the 2013/14 financial year 14Table 6 Comparison between current water charges and increases (Domestic) 18Table 7 Comparison between current electricity charges and increases (Domestic) 20Table 8 Comparison between current sanitation charges and increases 31Table 9 Summary of operating expenditure by standard classification item 40Table 10 2013/14 Medium-term capital budget per funding 43Table 11 MBRR Table A1 - Budget Summary 45Table 12 MBRR Table A2 - Budgeted Financial Performance (revenue and expenditure by standard classification) 48Table 13 MBRR Table A3 - Budgeted Financial Performance (revenue and expenditure by municipal vote) 49Table 14 MBRR Table A4 - Budgeted Financial Performance (revenue and expenditure) 50Table 15 MBRR Table A5 - Budgeted Capital Expenditure by vote, standard classification and funding source 51Table 16 MBRR Table A6 - Budgeted Financial Position 53Table 17 MBRR Table A7 - Budgeted Cash Flow Statement 55Table 18 MBRR Table A8 - Cash Backed Reserves/Accumulated Surplus Reconciliation 57Table 19 MBRR Table A9 - Asset Management 58Table 20 MBRR Table SA6 - Reconciliation between the IDP strategic objectives and budgeted capital expenditure 64Table 21 MBRR Table SA8 - Performance indicators and benchmarks 66Table 22 MBRR SA15 Detail Investment Information 70Table 23 MBRR Table SA 17 - Detail of borrowings 72Table 24 MBRR Table SA 18 - Capital transfers and grant 74Table 25 MBRR Table A7 - Budget cash flow statement 76Table 26 MBRR Table A8 - Cash backed reserves/accumulated surplus reconciliation 77
-
2013/14 to 2015/16
3
Table 27 MBRR SA10 Funding compliance measurement 78Table 28 MBRR SA19 - Expenditure on transfers and grant programmes 82Table 29 MBRR SA 20 - Reconciliation between of transfers, grant receipts and unspent funds 84Table 30 MBRR SA22 - Summary of councillor and staff benefits 86Table 31 MBRR SA23 - Salaries, allowances and benefits (political office bearers/councillors/ senior managers) 88Table 32 MBRR SA24 Summary of personnel numbers 89Table 33 MBRR SA25 - Budgeted monthly revenue and expenditure 91Table 34 MBRR SA26 - Budgeted monthly revenue and expenditure (municipal vote) 92Table 35 MBRR SA27 - Budgeted monthly revenue and expenditure (standard classification) 93Table 36 MBRR SA28 - Budgeted monthly capital expenditure (municipal vote) 95Table 37 MBRR SA29 - Budgeted monthly capital expenditure (standard classification) 96Table 38 MBRR SA30 - Budgeted monthly cash flow 97Table 39 MBRR SA 34a - Capital expenditure on new assets by asset class 99Table 40 MBRR SA34b - Capital expenditure on the renewal of existing assets by asset class 101Table 41 MBRR SA34c - Repairs and maintenance expenditure by asset class 103Table 42 MBRR SA35 - Future financial implications of the capital budget 105Table 43 MBRR SA36 - Detailed capital budget per municipal vote 106Table 44 MBRR Table SA1 - Supporting detail to budgeted financial performance 109Table 45 MBRR Table SA2 Matrix financial performance budget (revenue source/expenditure type and department) 113Table 46 MBRR Table SA3 Supporting detail to Statement of Financial Position 114
ListofFigures
Figure 1 Main operational expenditure categories for the 2013/14 financial year 42Figure 2 Breakdown of operating revenue over the 2013/14 MTREF 69
-
MSUNDUZI ANNUAL DRAFT BUDGET
4
AMR Automated Meter ReadingASGISA Accelerated and Shared Growth InitiativeBPC Budget Planning CommitteeCBD Central Business DistrictCFO Chief Financial OfficerCM City ManagerCPI Consumer Price IndexCRRF Capital Replacement Reserve FundDBSA Development Bank of South AfricaDoRA Division of Revenue ActDWA Department of Water AffairsEE Employment EquityEEDSM Energy Efficiency Demand Side ManagementEM Executive MayorFBS Free basic servicesGAMAP Generally Accepted Municipal Accounting
PracticeGDP Gross domestic productGDS Gauteng Growth and Development StrategyGFS Government Financial Statistics GRAP General Recognised Accounting PracticeHR Human ResourcesHSRC Human Science Research CouncilIDP Integrated Development StrategyIT Information Technologykl kilolitrekm kilometreKPA Key Performance AreaKPI Key Performance IndicatorkWh kilowattl litreLED Local Economic DevelopmentMBRR Municipal Budget & Reporting RegulationsMEC Member of the Executive CommitteeMFMA Municipal Financial Management Act ProgrammeMIG Municipal Infrastructure GrantMMC Member of Mayoral CommitteeMPRA Municipal Properties Rates ActMSA Municipal Systems ActMTEF Medium-term Expenditure FrameworkMTREF Medium-term Revenue and Expenditure FrameworkNERSA National Electricity Regulator South AfricaNGO Non-Governmental organisationsNKPIs National Key Performance IndicatorsOHS Occupational Health and SafetyOP Operational PlanPBO Public Benefit Organisations
PHC Provincial Health CarePMS Performance Management SystemPPE Property Plant and EquipmentPPP Public Private PartnershipPTIS Public Transport Infrastructure SystemRG Restructuring GrantRSC Regional Services CouncilSALGA South African Local Government AssociationSAPS South African Police ServiceSDBIP Service Delivery Budget Implementation PlanSMME Small Micro and Medium Enterprises
ABBREVIATIONS AND ACRONYMS
-
2013/14 to 2015/16
5
PArT1AnnuALBuDgeT
1.1. Councilresolutions
On 20 March 2013 the Council of the Msunduzi Local Municipality met in the Council Chambers of Msunduzi City Hall to consider the draft annual budget for the financial year 2013/14 and the two outer years.
At this meeting it was resolved that:
a) the Draft Budget 2013/14 to 2015/16 be approved.
b) the Municipal Manager be mandated to submit the Draft Budget to the National and Provincial Treasuries as well as the Provincial Department of Cooperative Governance and Traditional Affairs (COGTA).
1.2. executiveSummary
The application of sound financial management principles for the compilation of the Citys financial plan is essen-tial and critical to ensure that the City remains financially viable and that municipal services are provided sustain-ably, economically and equitably to all communities.
The Citys business and service delivery priorities were reviewed as part of this years planning and budget process. Where appropriate, funds were transferred from low- to high-priority programmes so as to maintain sound financial stewardship. A critical review was also undertaken of expenditures on noncore and nice to have items.
The City has embarked on implementing a range of revenue collection strategies to optimize the collection of debt owed by consumers. Furthermore, the City has undertaken various customer care initiatives to ensure the municipality truly involves all citizens in the process of ensuring a people lead government.
National Treasurys MFMA Circulars No. 51, 54, 55, 58, 59 and 67 were used to guide the compilation of the 2013/14 MTREF.
The main challenges experienced during the compilation of the 2013/14 MTREF can be summarized as follows:
Theongoingdifficultiesinthenationalandlocaleconomy; Agingandpoorlymaintainedwater,roadsandelectricityinfrastructure; Theneedtoreprioritizeprojectsandexpenditurewithintheexistingresourceenvelopegiventhecashflow
realitiesanddecliningcashpositionofthemunicipality; Wageincreasesformunicipalstaffthatcontinuetoexceedconsumerinflation,aswellastheneedtofill
criticalvacancies; Affordabilityofcapitalprojectsoriginalallocationshadtobereducedandtheoperationalexpenditure
associated with prior years capital investments needed to be factored into the budget as part of the 2013/14 MTREF process. The following budget principles and guidelines directly informed the compilation of the 2013/14 MTREF:
The2012/13AdjustmentsBudgetprioritiesandtargets,aswellasthebaselineallocationscontainedintheAdjustmentsBudgetwereadoptedastheupperlimitsforthenewbaselinesforthe2013/14annualbudget;
Intermediateservicelevelstandardswereusedtoinformthemeasurableobjectives,targetsandbacklogeradicationgoals;
Tariffandpropertyrateincreasesshouldbeaffordableandshouldgenerallynotexceedinflationasmea-sured by the CPI, except where there are price increases in the inputs of services that are beyond the control of the municipality, for instance the cost of bulk water and electricity. In addition, tariffs need to remain or move towards being cost reflective, and should take into account the need to address infrastructure back-logs;
-
MSUNDUZI ANNUAL DRAFT BUDGET
6
In v
iew
of
the
afo
rem
entio
ned
, the
fo
llow
ing
ta
ble
is a
co
nso
lida
ted
ove
rvie
w o
f th
e p
rop
ose
d 2
013/
14 M
ediu
m-te
rm R
even
ue a
nd E
xpen
ditu
re
Fra
mew
ork
:
Tab
le 1
Con
solid
ate
d O
verv
iew
of t
he 2
013/
14 M
TREF
KZN
225
Msu
nduz
i - T
ab
le A
1 C
onso
lida
ted
Bud
get
Sum
ma
ry
Des
crip
tion
2009
/10
2010
/11
2011
/12
Cur
rent
Yea
r 201
2/13
2013
/14
Med
ium
Ter
m R
even
ue &
Ex
pen
ditu
re F
ram
ewor
k
R th
ousa
nds
Aud
ited
O
utco
me
Aud
ited
O
utco
me
Aud
ited
O
utco
me
Orig
ina
l Bu
dg
etA
dju
sted
Bu
dg
etFu
ll Ye
ar
Fore
cast
Pre-
aud
it ou
tcom
eBu
dg
et
Yea
r 20
13/1
4
Bud
get
Ye
ar +
1 20
14/1
5
Bud
get
Ye
ar +
2 20
15/1
6
Tota
l Rev
enue
(ex
clud
ing
ca
pita
l tra
nsfe
rs a
nd c
ontr
i-b
utio
ns)
2,5
75,6
40
2,90
2,00
0 3
,332
,779
2,
987,
790
3,13
8,03
2 3
,138
,032
3
,138
,031
3
,291
,485
3
,545
,103
3,
814,
105
Tota
l Exp
end
iture
2,8
06,8
90
2,8
07,1
86
3,0
93,0
48
2,9
82,6
46
3,1
29,2
39
3,1
29,2
39
3,1
29,2
40
3,2
24,8
99
3,4
80,5
45
3,7
64,1
03
Surp
lus/
(Def
icit)
(231
,250
) 9
4,81
4 2
39,7
31
5,1
44
8,7
93
8,7
92
8,7
92
66,
585
64,
557
50,
001
Tra
nsfe
rs re
cog
nise
d -
cap
ital
383
,158
2
04,2
71
202
,390
Co
ntrib
utio
ns re
cog
nise
d -
cap
ital &
co
ntrib
uted
ass
ets
Surp
lus/
(Def
icit)
aft
er c
ap
ital t
rans
fers
& c
ontr
ibut
ions
(23
1,25
0) 9
4,81
4 2
39,7
31
5,1
44
8,7
93
8,7
92
8,7
92
449
,743
2
68,8
28
252
,391
-
2013/14 to 2015/16
7
KZN
225
Msu
nduz
i - T
ab
le A
4 Bu
dg
eted
Fin
anc
ial P
erfo
rma
nce
(rev
enue
and
exp
end
iture
)
KZN
225
Msu
nduz
i - T
ab
le A
4 C
onso
lida
ted
Bud
get
ed F
ina
ncia
l Per
form
anc
e (r
even
ue a
nd e
xpen
ditu
re)
Des
crip
tion
Ref
2009
/10
2010
/11
2011
/12
Cur
rent
Yea
r 201
2/13
2013
/14
Med
ium
Ter
m R
even
ue
& E
xpen
ditu
re F
ram
ewor
k
R th
ousa
nd1
Aud
ited
O
utco
me
Aud
ited
O
utco
me
Aud
ited
O
utco
me
Orig
ina
l Bu
dg
etA
dju
sted
Bu
dg
etFu
ll Ye
ar
Fore
cast
Pre-
aud
it ou
tcom
eBu
dg
et
Yea
r 20
13/1
4
Bud
get
Ye
ar +
1 20
14/1
5
Bud
get
Ye
ar +
2 20
15/1
6
Reve
nue
By S
ourc
e
Pro
per
ty ra
tes
2 4
20,0
30
448
,257
5
05,3
10
576
,402
5
76,4
02
576
,402
5
76,4
02
607
,308
6
64,11
6 7
01,4
42
Pro
per
ty ra
tes
- pen
alti
es &
co
llect
ion
cha
rges
20,
285
26,
358
31,
244
33,
812
47,
501
47,
501
47,
501
37,
363
38,
857
40,
800
Serv
ice
cha
rges
- el
ectri
city
reve
nue
2 8
16,17
3 1
,011
,459
1
,212
,660
1
,416
,917
1
,417
,115
1,4
17,11
5 1
,417
,115
1,5
58,8
27
1,7
14,7
09
1,8
86,1
80
Serv
ice
cha
rges
- w
ate
r rev
enue
2 2
13,6
33
270
,107
2
88,3
45
317
,354
3
39,5
45
339
,545
3
39,5
45
378
,445
3
98,9
02
420
,454
Serv
ice
cha
rges
- sa
nita
tion
reve
nue
2 7
6,20
7 1
02,5
92
107
,507
1
14,0
00
125
,263
1
25,2
63
125
,263
1
32,1
53
139
,281
1
46,7
95
Serv
ice
cha
rges
- re
fuse
reve
nue
2 5
3,28
7 6
5,55
9 7
0,09
1 7
8,75
2 7
3,54
7 7
3,54
7 7
3,54
7 7
7,59
2 8
1,84
1 8
6,31
1
Serv
ice
cha
rges
- o
ther
Rent
al o
f fa
cilit
ies
and
eq
uip
men
t 1
5,57
1 1
7,31
3 1
7,94
4 1
9,53
4 2
3,94
9 2
3,94
9 2
3,94
8 2
0,25
5 2
2,88
9 2
5,78
7
Inte
rest
ea
rned
- ex
tern
al i
nves
tmen
ts 6
,757
1
3,75
2 2
5,90
7 1
2,10
0 1
8,35
6 1
8,35
6 1
8,35
7 2
7,02
9 2
7,45
4 2
8,51
9
Inte
rest
ea
rned
- o
utst
and
ing
deb
tors
21,
161
38,
044
65,
794
1,1
52
1,1
52
1,1
52
1,2
55
1,2
92
1,3
18
Div
iden
ds
rece
ived
Fine
s 7
,084
5
,354
3
,813
3
,475
3
,566
3
,566
3
,566
3
,634
3
,830
4
,037
Lice
nces
and
per
mits
72
89
78
74
44
44
44
48
50
53
Ag
ency
ser
vice
s 1
,435
5
77
374
3
82
533
5
33
533
5
86
592
6
03
Tra
nsfe
rs re
cog
nise
d -
op
era
tiona
l 3
55,0
33
385
,630
5
00,6
69
365
,204
4
22,3
69
422
,369
4
22,3
69
383
,848
4
02,0
67
422
,980
Oth
er re
venu
e2
568
,910
5
16,9
09
503
,043
4
9,78
5 8
8,68
9 8
8,68
9 8
8,68
9 4
8,01
1 4
9,22
2 4
8,82
5
Ga
ins
on
dis
po
sal o
f PPE
15,
131
Tota
l Rev
enue
(ex
clud
ing
ca
pita
l tra
nsfe
rs a
nd
cont
ribut
ions
) 2
,575
,640
2
,902
,000
3
,332
,779
2,
987,
790
3,13
8,03
2 3,
138,
032
3,13
8,03
1 3,
291,
485
3,54
5,10
3 3,
814,
105
Exp
end
iture
By
Typ
e
Emp
loye
e re
late
d c
ost
s2
626
,885
6
34,1
06
666
,198
7
13,4
15
731
,928
7
31,9
28
731
,928
7
79,7
21
819
,440
8
61,7
92
Rem
uner
atio
n o
f co
unci
llors
19,
386
18,
418
31,
427
34,
000
34,
001
34,
000
34,
000
36,
419
38,
422
40,
535
Deb
t im
pa
irmen
t3
250
,540
9
6,00
0 5
8,21
0 2
50,3
42
250
,342
2
50,3
42
250
,342
1
37,5
10
130
,634
1
24,1
03
Dep
reci
atio
n &
ass
et im
pa
irmen
t2
124
,044
2
53,4
85
273
,650
1
58,0
00
158
,000
1
58,0
00
158
,000
2
22,2
12
256
,533
2
82,1
83
Fina
nce
cha
rges
75,
273
71,
568
72,
134
77,
500
70,
831
70,
831
70,
831
64,
600
59,
255
54,
480
Bulk
pur
cha
ses
2 8
04,9
79
994
,366
1
,217
,335
1
,382
,923
1
,406
,504
1
,406
,504
1
,406
,504
1
,493
,890
1
,650
,634
1
,770
,060
Oth
er m
ate
rials
8
1
4,15
4 1
9,04
6 1
9,04
6 1
9,04
6 2
3,86
1 2
5,22
0 2
5,65
8
Co
ntra
cted
ser
vice
s
6
7,80
3 5
6,94
8 6
5,75
4 6
5,75
4 6
5,75
4 5
7,176
5
9,88
6 6
1,91
9
Tra
nsfe
rs a
nd g
rant
s 4
,342
3
,967
4
,144
4
,500
4
,500
4
,500
4
,500
5
,027
5
,274
5
,563
-
MSUNDUZI ANNUAL DRAFT BUDGET
8
KZN
225
Msu
nduz
i - T
ab
le A
4 C
onso
lida
ted
Bud
get
ed F
ina
ncia
l Per
form
anc
e (r
even
ue a
nd e
xpen
ditu
re)
Des
crip
tion
Ref
2009
/10
2010
/11
2011
/12
Cur
rent
Yea
r 201
2/13
2013
/14
Med
ium
Ter
m R
even
ue
& E
xpen
ditu
re F
ram
ewor
k
R th
ousa
nd1
Aud
ited
O
utco
me
Aud
ited
O
utco
me
Aud
ited
O
utco
me
Orig
ina
l Bu
dg
etA
dju
sted
Bu
dg
etFu
ll Ye
ar
Fore
cast
Pre-
aud
it ou
tcom
eBu
dg
et
Yea
r 20
13/1
4
Bud
get
Ye
ar +
1 20
14/1
5
Bud
get
Ye
ar +
2 20
15/1
6
Oth
er e
xpen
ditu
re4,
5 9
03,6
40
735
,314
7
02,1
48
290
,862
3
88,3
32
388
,334
3
88,3
34
404
,483
4
35,2
48
537
,811
Loss
on
dis
po
sal o
f PPE
(2,1
99)
(37)
Tota
l Exp
end
iture
2,8
06,8
90
2,8
07,1
86
3,0
93,0
48
2,98
2,64
6 3,
129,
239
3,12
9,23
9 3,
129,
240
3,22
4,89
9 3
,480
,545
3,
764,
103
Surp
lus/
(Def
icit)
(23
1,25
0) 9
4,81
4 2
39,7
31
5,1
44
8,7
93
8,7
92
8,7
92
66,
585
64,
557
50,
001
Tra
nsfe
rs re
cog
nise
d -
cap
ital
383
,158
2
04,2
71
202
,390
Surp
lus/
(Def
icit)
aft
er c
ap
ital t
rans
fers
& c
ontr
ibu-
tions
(23
1,25
0) 9
4,81
4 2
39,7
31
5,1
44
8,7
93
8,7
92
8,7
92
449
,743
2
68,8
28
252
,391
Surp
lus/
(Def
icit)
aft
er ta
xatio
n (
231,
250)
94,
814
239
,731
5
,144
8
,793
8
,792
8
,792
4
49,7
43
268
,828
2
52,3
91
Surp
lus/
(Def
icit)
attr
ibut
ab
le to
mun
icip
alit
y (
231,
250)
94,
814
239
,731
5
,144
8
,793
8
,792
8
,792
4
49,7
43
268
,828
2
52,3
91
Sha
re o
f sur
plu
s/ (d
efic
it) o
f ass
oci
ate
7
Surp
lus/
(Def
icit)
for t
he y
ear
(23
1,25
0) 9
4,81
4 2
39,7
31
5,1
44
8,7
93
8,7
92
8,7
92
449
,743
2
68,8
28
252
,391
The
2013
/14
and
201
4/15
sur
plu
s in
clud
es a
n a
mo
unt o
f R60
mill
ion
to fu
nd c
ap
ital p
roje
cts.
Tota
l op
era
ting
reve
nue
has
gro
wn
by
4.89
per
cen
t or R
153
.5 m
illio
n fo
r the
201
3/14
fina
ncia
l yea
r whe
n co
mp
are
d to
the
2012
/13
Ad
just
men
ts B
ud-
get
. Fo
r the
two
out
er y
ears
, op
era
tiona
l rev
enue
will
incr
ease
by
12.9
7 p
erce
nt (
R 40
7.1)
and
7.8
per
cen
t (R
269.
0) re
spec
tivel
y, e
qua
ting
to a
tota
l re
venu
e g
row
th o
f R67
6.1
mill
ion
ove
r the
MTR
EF w
hen
com
pa
red
to th
e 20
12/1
3 fin
anc
ial y
ear.
Tota
l op
era
ting
exp
end
iture
for t
he 2
013/
14 fi
nanc
ial y
ear h
as
bee
n a
pp
rop
riate
d a
t R3.
2 b
illio
n a
nd tr
ans
late
s in
to a
bud
get
ed s
urp
lus
of R
66.6
mil-
lion.
Whe
n co
mp
are
d to
the
2012
/13
Ad
just
men
ts B
udg
et, o
per
atio
nal e
xpen
ditu
re h
as
gro
wn
by
3.1
per
cen
t in
the
2013
/14
bud
get
and
by
11.2
and
20
.3 p
er c
ent f
or e
ach
of t
he re
spec
tive
out
er y
ears
of t
he M
TREF
.
The
cap
ital b
udg
et o
f R 4
43.2
mill
ion
(R 3
83.2
mill
ion
gra
nt fu
ndin
g p
lus
R60
mill
ion
inte
rna
l fun
din
g)
for
2013
/14
has
gro
wn
by
43.1
per
cen
t whe
n co
mp
are
d to
the
2012
/13
Ad
just
men
t Bud
get
.
-
2013/14 to 2015/16
9
1.3OperatingrevenueFramework
In order for Msunduzi Local Municipality to continue improving the quality of services provided to its citizens it needs to generate the required revenue. In these tough economic times strong revenue management is fun-damental to the financial sustainability of every municipality. The reality is that we are faced with development backlogs and poverty. The expenditure required to address these challenges will inevitably always exceed avail-ablefunding;hencedifficultchoiceshavetobemadeinrelationtotariffincreasesandbalancingexpendituresagainst realistically anticipated revenues.
The municipalitys revenue strategy is built around the following key components:
NationalTreasurysguidelinesandmacroeconomicpolicy; GrowthintheCityandcontinuedeconomicdevelopment; Efficientrevenuemanagement,whichaimstoensurea85%percentannualcollectionrateforproperty
ratesandotherkeyservicecharges; ElectricitytariffincreasesasapprovedbytheNationalElectricityRegulatorofSouthAfrica(NERSA); Achievementoffullcostrecoveryofspecificuserchargesespeciallyinrelationtotradingservices; Determiningthetariffescalationratebyestablishing/calculatingtherevenuerequirementofeachservice; ThemunicipalitysPropertyRatesPolicyapprovedintermsoftheMunicipalPropertyRatesAct,2004(Act6of
2004)(MPRA); Increaseabilitytoextendnewservicesandrecovercosts; ThemunicipalitysIndigentPolicyandrenderingoffreebasicservices;and TariffpoliciesoftheCity.
-
MSUNDUZI ANNUAL DRAFT BUDGET
10
The
follo
win
g ta
ble
is a
sum
ma
ry o
f the
201
3/14
MTR
EF (c
lass
ified
by
ma
in re
venu
e so
urce
):
Tab
le 2
Sum
ma
ry o
f rev
enue
cla
ssifi
ed b
y m
ain
reve
nue
sour
ce
KZN
225
Msu
nduz
i - T
ab
le A
4 C
onso
lida
ted
Bud
get
ed F
ina
ncia
l Per
form
anc
e (r
even
ue a
nd e
xpen
ditu
re)
Des
crip
tion
Ref
2009
/10
2010
/11
2011
/12
Cur
rent
Yea
r 201
2/13
2013
/14
Med
ium
Ter
m R
even
ue
& E
xpen
ditu
re F
ram
ewor
k
R th
ousa
nd1
Aud
ited
O
utco
me
Aud
ited
O
utco
me
Aud
ited
O
utco
me
Orig
ina
l Bu
dg
etA
dju
sted
Bu
dg
etFu
ll Ye
ar
Fore
cast
Pre-
aud
it ou
tcom
eBu
dg
et
Yea
r 20
13/1
4
Bud
get
Ye
ar +
1 20
14/1
5
Bud
get
Ye
ar +
2 20
15/1
6
Reve
nue
By S
ourc
e
Pro
per
ty ra
tes
2 4
20,0
30
448
,257
5
05,3
10
576
,402
5
76,4
02
576
,402
5
76,4
02
607
,308
6
64,11
6 7
01,4
42
Pro
per
ty ra
tes
- pen
alti
es &
co
llect
ion
cha
rges
20,
285
26,
358
31,
244
33,
812
47,
501
47,
501
47,
501
37,
363
38,
857
40,
800
Serv
ice
cha
rges
- el
ectri
city
reve
nue
2 8
16,17
3 1
,011
,459
1
,212
,660
1
,416
,917
1
,417
,115
1,4
17,11
5 1
,417
,115
1,5
58,8
27
1,7
14,7
09
1,8
86,1
80
Serv
ice
cha
rges
- w
ate
r rev
enue
2 2
13,6
33
270
,107
2
88,3
45
317
,354
3
39,5
45
339
,545
3
39,5
45
378
,445
3
98,9
02
420
,454
Serv
ice
cha
rges
- sa
nita
tion
reve
nue
2 7
6,20
7 1
02,5
92
107
,507
1
14,0
00
125
,263
1
25,2
63
125
,263
1
32,1
53
139
,281
1
46,7
95
Serv
ice
cha
rges
- re
fuse
reve
nue
2 5
3,28
7 6
5,55
9 7
0,09
1 7
8,75
2 7
3,54
7 7
3,54
7 7
3,54
7 7
7,59
2 8
1,84
1 8
6,31
1
Serv
ice
cha
rges
- o
ther
Rent
al o
f fa
cilit
ies
and
eq
uip
men
t 1
5,57
1 1
7,31
3 1
7,94
4 1
9,53
4 2
3,94
9 2
3,94
9 2
3,94
8 2
0,25
5 2
2,88
9 2
5,78
7
Inte
rest
ea
rned
- ex
tern
al i
nves
tmen
ts 6
,757
1
3,75
2 2
5,90
7 1
2,10
0 1
8,35
6 1
8,35
6 1
8,35
7 2
7,02
9 2
7,45
4 2
8,51
9
Fine
s 7
,084
5
,354
3
,813
3
,475
3
,566
3
,566
3
,566
3
,634
3
,830
4
,037
Lice
nces
and
per
mits
72
89
78
74
44
44
44
48
50
53
Ag
ency
ser
vice
s 1
,435
5
77
374
3
82
533
5
33
533
5
86
592
6
03
Tra
nsfe
rs re
cog
nise
d -
op
era
tiona
l 3
55,0
33
385
,630
5
00,6
69
365
,204
4
22,3
69
422
,369
4
22,3
69
383
,848
4
02,0
67
422
,980
Oth
er re
venu
e2
568
,910
5
16,9
09
503
,043
4
9,78
5 8
8,68
9 8
8,68
9 8
8,68
9 4
8,01
1 4
9,22
2 4
8,82
5
Ga
ins
on
dis
po
sal o
f PPE
15,
131
Tota
l Rev
enue
(ex
clud
ing
ca
pita
l tra
nsfe
rs a
nd
cont
ribut
ions
) 2
,575
,640
2,
902,
000
3,3
32,7
79
2,98
7,79
0 3
,138
,032
3,
138,
032
3,13
8,03
1 3,
291,
485
3,54
5,10
3 3
,814
,105
-
2013/14 to 2015/16
11
Tab
le 3
Per
cent
ag
e g
row
th in
reve
nue
by
ma
in re
venu
e so
urce
KZN
225
Msu
nduz
i - T
ab
le A
1 C
onso
lida
ted
Bud
get
Sum
ma
ry
Des
crip
tion
2013
/14
Med
ium
Ter
m R
even
ue &
Ex
pen
ditu
re F
ram
ewor
k%
Gro
wth
Ra
tes:
Est
ima
tes
act
ual (
Nom
ina
l)
Bud
get
Ye
ar
2013
/14
Bud
get
Ye
ar +
1 20
14/1
5
Bud
get
Ye
ar +
2 20
15/1
6
2009
/10
- 201
0/11
Ye
ar o
n Ye
ar
2010
/11
- 201
1/12
Ye
ar o
n Ye
ar
2011
/12
- 201
2/13
Ye
ar o
n Ye
ar
2012
/13
- 201
3/14
Ye
ar o
n Ye
ar
2013
/14
- 201
4/15
Ye
ar o
n Ye
ar
2014
/15
- 201
5/16
Ye
ar o
n Ye
ar
R th
ousa
nds
%
Fina
ncia
l Per
form
anc
e
Pro
per
ty ra
tes
6
44,6
71
7
02,9
73
7
42,2
42
8%13%
16%
3%9%
6%
Serv
ice
cha
rges
2,1
47,0
16
2,3
34,7
33
2,5
39,7
40
25%
16%
16%
10%
9%9%
Inve
stm
ent r
even
ue
2
7,02
9
2
7,45
4
2
8,51
9 104%
88%
-29%
47%
2%4%
Tra
nsfe
rs re
cog
nise
d -
op
era
tiona
l
383
,848
402
,067
422
,980
9%
30%
-16%
-9%
5%5%
Oth
er o
wn
reve
nue
88,
920
77,
876
80,
624
-6%
2%-80%
-25%
-12%
4%
Tota
l Rev
enue
(ex
clud
ing
ca
pita
l tra
nsfe
rs a
nd c
ontr
ibut
ions
) 3
,291
,484
3
,545
,103
3
,814
,105
13
%15
%-6
%5%
8%8%
In li
ne w
ith th
e fo
rma
ts p
resc
ribed
by
the
Mun
icip
al B
udg
et a
nd R
epo
rting
Reg
ula
tions
, ca
pita
l tra
nsfe
rs a
nd c
ont
ribut
ions
are
exc
lud
ed fr
om
the
op
era
ting
sta
tem
ent,
as
the
incl
usio
n o
f the
se re
venu
e so
urce
s w
oul
d d
isto
rt th
e ca
lcul
atio
n o
f the
op
era
ting
sur
plu
s/d
efic
it.
Reve
nue
gen
era
ted
fro
m ra
tes
and
ser
vice
cha
rges
form
s a
sig
nific
ant
per
cent
ag
e o
f the
reve
nue
ba
sket
for t
he C
ity.
Rate
s a
nd s
ervi
ce c
harg
es
reve
nues
co
mp
rise
mo
re th
an
two
third
s o
f the
tota
l rev
enue
mix
. In
the
2012
/13
fina
ncia
l yea
r, re
venu
e fro
m ra
tes
and
ser
vice
s ch
arg
es to
talle
d R
2.5
bill
ion
or 8
0.7
per
cen
t. T
his
incr
ease
s to
R2.
8 b
illio
n, R
3.0
bill
ion
and
R3.
3 b
illio
n fo
r 201
3/14
, 201
4/15
and
201
5/16
resp
ectiv
ely.
A n
ota
ble
tren
d is
the
incr
ease
in th
e to
tal p
erce
nta
ge
reve
nue
gen
era
ted
fro
m ra
tes
and
ser
vice
cha
rges
. Th
is g
row
th is
ma
inly
attr
ibut
ed to
the
incr
ease
in th
e sa
le o
f el
ectri
city
whi
ch c
ont
ribut
es to
the
tota
l rev
enue
mix
, whi
ch in
turn
is d
ue to
the
rap
id in
crea
ses
in th
e Es
kom
tarif
fs fo
r bul
k p
urch
ase
ele
ctric
ity.
The
ab
ove
tab
le e
xclu
des
reve
nue
fore
go
ne a
risin
g fr
om
dis
coun
ts a
nd re
ba
tes
ass
oci
ate
d w
ith th
e ta
riff p
olic
ies
of t
he M
unic
ipa
lity.
Pro
per
ty ra
tes
is th
e se
cond
larg
est r
even
ue s
our
ce to
talli
ng 1
8 p
er c
ent o
r R60
7 m
illio
n. O
ther
reve
nue
cons
ists
of v
ario
us it
ems
such
as
fines
, lic
ence
s a
nd p
erm
its, a
gen
cy s
ervi
ces,
sa
le o
f pro
duc
e, tr
ain
ing
reco
verie
s, la
ndin
g fe
es, p
ass
eng
er le
vy e
tc.
Op
era
ting
gra
nts
and
tra
nsfe
rs to
tals
R 3
83.8
mill
ion
in th
e 20
13/1
4 fin
anc
ial y
ear a
nd s
tea
dily
incr
ease
s to
R 4
02.1
mill
ion
by
2014
/15,
R 4
23 m
illio
n b
y 20
15/2
016.
Ca
pita
l gra
nts
and
tra
nsfe
rs a
mo
unts
to R
383
.2 m
illio
n, R
204
.3 m
illio
n a
nd R
202
.4 m
illio
n fo
r the
201
3/14
, 201
4/15
and
201
5/16
fina
ncia
l ye
ars
resp
ectiv
ely.
The
follo
win
g ta
ble
giv
es a
bre
akd
ow
n o
f the
va
rious
op
era
ting
gra
nts
and
sub
sid
ies
allo
cate
d to
the
mun
icip
alit
y o
ver t
he m
e-d
ium
term
:
-
MSUNDUZI ANNUAL DRAFT BUDGET
12
Table 4 Transfers and Grant Receipts
KZN225 Msunduzi - Supporting Table SA18 Transfers and grant receipts
Description Ref 2009/10 2010/11 2011/12 Current Year 2012/13 2013/14 Medium Term Revenue & Expenditure
Framework
R thousand Audited Outcome
Audited Outcome
Audited Outcome
Original Budget
Adjusted Budget
Full Year Forecast
Budget Year
2013/14
Budget Year +1 2014/15
Budget Year +2 2015/16
RECEIPTS: 1, 2
Operating Transfers and Grants
National Government: 203,378 267,375 310,326 342,704 342,704 342,704 362,139 380,211 400,117
Local Government Equitable Share
199,824 267,211 304,835 338,903 338,903 338,903 354,313 373,677 393,300
Finance Management 750 165 1,979 1,500 1,500 1,500 1,550 1,600 1,650
Municipal Systems Improvement 400 978 800 800 800 890 934 967
EPWP Incentive 1,501 1,501 1,501 1,874
Electricity Demand Side Man-agement
2,404 2,534
Water Services Operating Sub-sidy
Other transfers/grants [insert description]
3,512 4,000 4,200
Provincial Government: 10,548 33,467 4,074 22,500 22,500 22,500 21,709 21,856 22,863
Health subsidy 9,161
Provincial Government: 20,979 1,207
Health subsidy
Expanded Public Works Grant 2,868
Operating Grant - Property Rates 1,387
Health 12,488 2,537 2,537 2,537
Human Settlements 9,000 9,000 9,000
Public Works
Arts and Culture 10,963 10,963 10,963 21,709 21,856 22,863
District Municipality:
Other grant providers:
Total Operating Transfers and Grants
5 213,926 300,842 314,400 365,204 365,204 365,204 383,848 402,067 422,980
Capital Transfers and Grants
National Government: 125,649 73,225 138,340 208,599 160,485 160,485 383,158 204,271 202,390
Municipal Infrastructure Grant (MIG)
91,339 48,348 138,340 153,399 150,170 150,170 151,312 159,271 170,390
Public Transport and Systems 7,737 11,663 45,000 100,846
Neighbourhood Development Partnership
700 70 70 10,000 10,000
Rural Households Infrastructure 4,500
Dept of Mineral/Electricty 3,757 5,000 5,000 8,000 5,000 10,000
Intergrated National Electrifica-tion Porgramme
5,000 5,000 5,000 123,000 30,000 12,000
Other capital transfers/grants [insert description]
26,573 9,457 245 245
Provincial Government: 11,429 11,836 21,415 56,234 56,234
-
2013/14 to 2015/16
13
KZN225 Msunduzi - Supporting Table SA18 Transfers and grant receipts
Description Ref 2009/10 2010/11 2011/12 Current Year 2012/13 2013/14 Medium Term Revenue & Expenditure
Framework
R thousand Audited Outcome
Audited Outcome
Audited Outcome
Original Budget
Adjusted Budget
Full Year Forecast
Budget Year
2013/14
Budget Year +1 2014/15
Budget Year +2 2015/16
Airport Development Project 11,429 11,836 19,315 16,760 16,760
Sport and Recreation 2,100 2,100 2,100
Corridor Development 37,289 37,289
KZNPA 85 85
District Municipality:
Other grant providers: 135 135
Carnegie 135 135
Total Capital Transfers and Grants
5 125,649 84,654 150,176 230,014 216,854 216,854 383,158 204,271 202,390
TOTAL RECEIPTS OF TRANSFERS & GRANTS
339,575 385,496 464,576 595,218 582,058 582,058 767,006 606,338 625,370
Tariff-setting is a pivotal and strategic part of the compilation of any budget. When rates, tariffs and other charges were revised, local economic conditions, input costs and the affordability of services were taken into account to ensure the financial sustainability of the City.
The percentage increase of Eskom bulk tariff is beyond the mentioned inflation target. Given that this tariff increase is determined by an external agency, the impact it has on the municipalitys electricity cost is largely outside the control of the City. Discounting the impact of this price increase in lower consumer tariffs will erode the Citys future financial position and viability.
It must also be appreciated that the consumer price index, as measured by CPI, is not a good measure of the cost increases of goods and services relevant to municipalities. The basket of goods and services utilized for the calculation of the CPI consist of items such as food, petrol and medical services, whereas the cost drivers of a mu-nicipality are informed by items such as the cost of remuneration, bulk purchases of electricity and water, petrol, diesel, chemicals, cement etc. The current challenge facing the City is managing the gap between cost drivers and tariffs levied, as any shortfall must be made up by either operational efficiency gains or service level reduc-tions. Within this framework the City has undertaken the tariff setting process relating to service charges as follows.
Property Rates
Property rates cover the cost of the provision of general services. Determining the effective property rate tariff is therefore an integral part of the municipalitys budgeting process.
National Treasurys MFMA Circular No. 51 deals, inter alia with the implementation of the Municipal Property Rates Act, with the regulations issued by the Department of Co-operative Governance. The regulations prescribing the rate ratio for the non-residential categories, public service infrastructure and agricultural properties relative to resi-dential properties to be 0,25:1 came into effect on 1 July 2009, whilst the rate ratio for Public Benefit Organizations came into effect on 1 July 2010. The implementation of these regulations was done in the previous budget process and the Property Rates Policy of the Municipality has been amended accordingly.
-
MSUNDUZI ANNUAL DRAFT BUDGET
14
The categories of rateable properties for purposes of levying rates and the proposed rates for the 2013/14 financial year based on a 5.5 per cent increase from 1 July 2013 is contained below:
Table 5 Comparison of proposed rates to levied for the 2013/14 financial year
2012/13 2013/14Cents in the R Cents in the R % Incr
VOTE SUB ITEM060 448 8208
1. A GENERAL RATE, assessed in terms of the Local Government: Municipal Property Rates Act 6 of 2004 0.0202 0.021 5.50
(a) Vacant Land - no rebate granted (net) 0.0202 0.021311 5.50(b) Unauthorised use plus surcharge 0.0243 0.0256365 5.50
2. REBATES:
Residential Property(a) A rebate on the valuation of rateable property 0.0202 0.021311 5.50
Rate Randage after rebate (net) 0.0202 0.021311 5.50
Other Properties(b) A rebate on the valuation of rateable property 0.0006 0.000633 5.50
Rate Randage after rebate (net) 0.0196 0.020678 5.50
Agricultural Property(c) A rebate on the valuation of rateable property 0.0175 0.0184625 5.50
Rate Randage after rebate (net) 0.0027 0.0028485 5.50
Public Service Infrastructure(d) A rebate on the valuation of rateable property 0.0175 0.0184625 5.50
Rate Randage after rebate (net) 0.0027 0.0028485 5.50
Rural Communal Property(e) A rebate on the valuation of rateable property 0.0028 0.002954 5.50
Rate Randage after rebate (net) 0.0174 0.018357 5.50
Home Business and DSF properties(f) A rebate on the valuation of rateable property 0.0061 0.0064355 5.50
Rate Randage after rebate (net) 0.0141 0.0148755 5.50
Sectional Title Garages - Separately Registered(g) A rebate on the valuation of rateable property 0.0091 0.0096005 5.50
Rate Randage after rebate (net) 0.0111 0.0117105 5.50
-
2013/14 to 2015/16
15
2012/13 2013/14Cents in the R Cents in the R % Incr
VOTE SUB ITEM060 448 8208
Mining(h) A rebate on the valuation of rateable property 0.0006 0.000633 5.50
Rate Randage after rebate (net) 0.0196 0.020678 5.50
Public Benefit Organisations(i) A rebate on the valuation of rateable property 0.0001
Statutory Rebate 0.0027Additional Rebate 100%
3. OTHER REBATES:
Impermissable and Free Value based rebates(j) No rates shall be levied on the market value of the first R15,000
of residential property, home business and DSF properties.Arebateof100%willbegrantedonallresidentialpropertyand home business property from a value of R15,001 to a value of R100,000.
Aged Persons and Disability Grantees Rebate(k) Aged Persons Occupier Owner Applicants:
Female 60 years and overMale 63 years and overTotal monthly income of all occupants and owners from all sources Under age 75
R 3,000 R 3,165 5.50
Age 75 and over R 3,040 R 3,207.20 5.50%tageRebate R 1.00 R 1.05 5.50orTotal monthly income of all occupants and owners from all sources Under age 75
R 2,400 R 2,532 5.50
Age 75 and over R 2,440 R 2,574.20 5.50%tageRebate R 100.00 R 105.50 5.50
Child Headed Households(l) Maximum monthly income of all occupants and owners from
all sourcesR 2,400 R 2,532 5.50
%tageRebate R 1.00 R 1.05 5.50
Listed Buildings(m) Rates Rebate after primary rebate on Listed Buildings 40%Max 40%Max 40%Max
-
MSUNDUZI ANNUAL DRAFT BUDGET
16
2012/13 2013/14Cents in the R Cents in the R % Incr
Developers Rebate(n) Rates Rebate on VL only subject to Council Conditions 100%
Year 1 66%Year 2 33%Year 3
4. GENERAL NOTE: (a) No rebates on Listed Buildings and Developers properties will
be granted to ratepayers where any arrears is outstanding on the property for rates & services. Rebatse will only be granted to aged personsand child headed households where arrangements are made for arrears and where all arrangments are being maintained.
(b) Existing Newly Incorporated Properties have been phased in over three years and no further rebates
will be granted in terms of the Municipal Property Rates Act.
(c) No rates will be levied on property owned and occupied by the Msunduzi Municipality.
5. MISCELLANEOUS CHARGES:
VOTE SUB ITEM 2012/13 2013/14022 415 8436 Excl. Vat Excl. Vat % Incr
(a) Revenue Clearance Certificate Application Fee R 230 R 242.65 5.50
VOTE SUB ITEM022 415 8150
(b) Deeds Registry Search per search R 15
VOTE SUB ITEM022 415 8466
(c) To search for and prepare any reconciliation, for each hour, or part of an hour, excluding the first half hour, reasonably required for such search and preparation. R 74 R 80.00 5.50PLUS Administration Fee R 21 R 25 5.50(Excluding applications made in terms of the Promotion ofAccess to Information Act, No. 2 of 2000)
-
2013/14 to 2015/16
17
2012/13 2013/14Cents in the R Cents in the R % Incr
6. INTEREST RATE AND COLLECTION CHARGE RATE:
(a) Interestrateperannum(Prime+1%) 18% 9.5% 9,5%
(b) Collection Charge Rate per annum 10% 10% 0.0%
Sale of Water and Impact of Tariff Increases
South Africa faces similar challenges with regard to water supply as it did with electricity, since demand growth outstrips supply. Consequently, National Treasury is encouraging all municipalities to carefully review the level and structure of their water tariffs to ensure:
Watertariffsarestructuredtoprotectbasiclevelsofserviceandensuretheprovisionoffreewatertothepoor-estofthepoor(indigent);and
Watertariffsaredesignedtoencourageefficientandsustainableconsumption.
In addition National Treasury has urged all municipalities to ensure that water tariff structures are cost reflective by 2014.
Better maintenance of infrastructure, new dam construction and cost-reflective tariffs will ensure that the supply challenges are managed in future to ensure sustainability. Umgeni Water has increased its bulk tariffs with 8.3 per cent from 1 July 2013.
Umgeni Water has undertaken a critical assessment of its capital infrastructure requirements. The assessment indicates that Umgeni Waters current infrastructure is unlikely to sustain its long-term ability to supply water and they had no other choice but to enter capital markets to raise R1.6 billion for infrastructure upgrades, hence the significant increase in the bulk cost of water.
A tariff increase of 10 per cent for all categories from 1 July 2013 for water is proposed. This is based on input cost assumptions of 8.3 per cent increase in the cost of bulk water (Umgeni Water).
-
MSUNDUZI ANNUAL DRAFT BUDGET
18
Table 6 Comparison between current water charges and increases (Domestic)
Water TariffsVOTE SUB ITEM 2012/13 2013/14787 460 8595 Excl. Vat Excl. Vat % Incr
Water Supply Tariffs
1 Scale 2 (1) Domestic Basic Charge ( Except IndigentS) R 15.00 R 15.83 5.5%0kl to 6kl R 37.40 R 41.14 10.0%
Indigent 0kl to 7Kl Free 2 (2) Domestic
7kl to 30kl per kl R 12.58 R 13.84 10.0%
2 (3) Domestic 31kl to 60kl per kl R 18.57 R 20.42 10.0%
2 (4) _Domestic 61kl and over per kl R 21.67 R 23.84 10.0%
2 (5) _Domestic Flat rate (unmetered households) R 60.00 R 63.30 5.5%
2 Scale 3A Flats, SimplexesBasic Charge R 15.00 R 15.83 5.5%
Unit R 11.86 R 13.05 10.0%
3 Scale 3B Flats (Non-Rateable)Basic Charge R 15.00 R 15.83 5.5%Unit R 16.32 R 17.95 10.0%
4 Scale 4A (1) CommercialBasic Charge R 25.00 R 26.38 5.5%0 - 30 kl per kl R 13.46 R 14.81 10.0%
4A (2) Commercial31kl to 60kl per kl R 15.00 R 16.50 10.0%
4A (3) Commercial61kl to 100kl per kl R 17.60 R 19.36 10.0%
4A (4) Commercial101kl and over per kl R 13.46 R 14.81 10.0%
-
2013/14 to 2015/16
19
Water TariffsVOTE SUB ITEM 2012/13 2013/14787 460 8595 Excl. Vat Excl. Vat % Incr
5 Scale 4B Commercial (Non-Rateable)Basic Charge R 25.00 R 26.38 5.5%Unit R 16.60 R 18.26 10.0%
6 Scale 5 Builders, Construction SitesBasic Charge R 25.00 R 26.38 5.5%Unit R 16.60 R 18.26 10.0%
Flat Rate - Unmetered Fire Mains R 150.00 R 158.25 5.5%
7 Scale 6 Religious OrganisationsBasic Charge R 25.00 R 26.38 5.5%Unit R 13.17 R 14.48 10.0%
8 Scale 7 Registered Welfare & Charitable Institutions & certain Sport-ing Bodies which are exempted from payment of rates. Including such organizations & institutions exempted by the City Council.
Basic Charge R 25.00 R 26.38 5.5%Unit R 13.17 R 14.48 10.0%
10 Scale 8 Municipal DepartmentsUnit R 12.57 R 13.83 10.0%
Indigent Benefit - Domestic Water supply onlyProperties valued at R100,000 and below will automatically receive the first 7kl of water freeThe applicable tariff will be billed from the 7th kl upwards
Domestic households with a total household income within the limit set out in Rates page 3, Section3. (j), may apply for this benefit, subject to additional qualifying crite-ria
INTEREST RATE
1 Interest rate per annum 18% 9.5% 9.5%
-
MSUNDUZI ANNUAL DRAFT BUDGET
20
1.2.2. SaleofelectricityandImpactofTariffIncreases
NERSA has announced the revised bulk electricity pricing structure. A 7.0 per cent increase in the Eskom bulk elec-tricity tariff to municipalities will be effective from 1 July 2013. Considering the Eskom increases, the consumer tariff had to be increased by 10 per cent to offset the additional bulk purchase cost from 1 July 2013.
Table 7 Comparison between current electricity charges and increases (Domestic)
City Electrical Engineers 2012/13 2013/14Excl. Vat Excl. Vat % Incr
DESCRIPTION VOTE SUB ITEMDomestic Basic Charge
704 412 8401
Domestic Amp Charge
704 412 8154
Domestic En-ergy Charge
704 412 8157
Scale A: Domestic 1 A.I Single-Phase up to 80A
Basic Charge per month(except Indigent) R 17.50 R 18.46 5.5%Net Ampere Charge per amp per phase p.m. R 6.953 R 7.648 10.0%Energy Charge per kWh (cents) 60.005 66.005 10.0%
Indigent Free 60KWh Free
DESCRIPTION VOTE SUB ITEMDomestic Basic Charge
704 412 8401
Domestic Amp Charge
704 412 8154
Domestic En-ergy Charge
704 412 8157
2 Scale A.3 Three Phase up to 100A Basic Charge per month R 29.16 R 30.76 5.5%Net Ampere Charge per amp per phase p.m. R 5.348 R 5.883 10.0%Energy Charge per kWh (cents) 60.005 66.005 10.0%
-
2013/14 to 2015/16
21
City Electrical Engineers 2012/13 2013/14Excl. Vat Excl. Vat % Incr
DESCRIPTION VOTE SUB ITEMSmall Power Users Basic Charge
704 412 8402
Small Power Users Ampere charge
704 412 8376
Small Power Users Energy Charge
704 412 8289
Scale B: Small Power users (Maximum Load 65 kVA)
3 Scale B.1 Single-Phase up to 80ABasic Charge per month R 46.66 R 49.22 5.5%Net Ampere Charge per amp per phase p.m. R 15.242 R 16.767 10.0%Energy Charge per kWh (cents) 61.502 67.652 10.0%
4 Scale B.3 Three-Phase up to 100ABasic Charge per month R 81.65 R 86.14 5.5%Net Ampere Charge per amp per phase p.m. R 12.702 R 13.973 10.0%Energy Charge per kWh (cents) 61.502 67.652 10.0%Minimum Charge per amp per phase p.m. R 12.702 R 13.973 10.0%
DESCRIPTION VOTE SUB ITEMLarge Power Users Bulk Basic
704 412 8403
Large Power Users Bulk kVa
704 412 8049
Large Power Users Bulk kWh
704 412 8052
Scale C: Large Power users (Load greater than 65 kVA)
5 Scale C.1 Supply taken at 400VBasic Charge per month R 349.92 R 369.17 5.5%Demand charge per kVA per month R 138.479 R 152.327 10.0%Energy charge per kWh (cents) 59.324 65.256 10.0%
* The minimum charge per month payable by the consumer under Scale C shall beanamountcalculatedasaforesaidonthebasisof70%ofthehighestmaxi-mum demand in kVA notified to the City Electrical Engineer by the consumer or 70%oftheprevioustwelvemonthshighestmaximuminkVA,whicheveristhehigher.
-
MSUNDUZI ANNUAL DRAFT BUDGET
22
City Electrical Engineers 2012/13 2013/14Excl. Vat Excl. Vat % Incr
VOTE SUB ITEM704 412 8289
Scale D.1: Block Tariff This scale may be applied to any consumer at his election as an alternative to any other scale.
6 Energy Charge per kWh R 2.842 R 3.126 10.0%* The minimum monthly charge payable by the consumer under this scale shall beanamountcalculatedasaforesaidbasedon50%ofthehighestmonthlymeter reading in the last twelve months.
VOTE SUB ITEM704 412 8409
Indigent Benefit - Domestic supply onlyProperties valued at R100,000 and below with a 20amp circuit breaker will automatically receive the first 50kWh of electricity free
Domestic households with a total household income within the limit set out in Rates page 3, Section 3. (j), may apply for this benefit, subject to ad-ditional qualifying criteria
7 Energy Charge only (cents)
82.192 90.411 10.0%
Scale S: Prepayment Meter Tariff8 Energy Charge only (cents) 101.342 111.477 10.0%
DESCRIPTION VOTE SUB ITEM 2012/13 2013/14Time of Use: Basic 704 412 8404 Excl. Vat Excl. Vat %IncrTime of Use: De-mand kVa
704 412 8405
Time of Use: Ac-cess kVa
704 412 8406
Time of Use: kWh 704 412 8407
-
2013/14 to 2015/16
23
City Electrical Engineers 2012/13 2013/14Excl. Vat Excl. Vat % Incr
Scale T: Time Of Use Tariff
9 Scale T.1 Supply taken at 6.6 or 11 kVBasic Charge per month R 1,749.60 R 1,845.83 5.5%Demand charge per kVA per month R 64.716 R 71.188 10.0%Access charge per kVA per month. R 21.158 R 23.274 10.0%Based on highest of notified or previous 12 months highest demand.
Energy charge c/kWh (Periods as per Eskom Megaflex)High Demand: (June, July, August)
Peak 225.478 248.026 10.0%Standard 73.744 81.118 10.0%Off Peak 48.946 53.841 10.0%
Low Demand: (Other Months)Peak 77.708 85.479 10.0%Standard 55.520 61.072 10.0%Off Peak 44.983 49.481 10.0%
Reactive energy charge. Achargeforallreactiveenergywhichexceed30%ofthe real energy (kWh) per half hour period in the peak and standard periods only (c/kvarh)
5.642 6.206 10.0%
-
MSUNDUZI ANNUAL DRAFT BUDGET
24
Time periods
Day Peak Standard Off-PeakWeekday 00:00-06:00
06:00-07:0007:00-10:00 10:00-18:0018:00-20:00 20:00-22:00 22:00-24:00
00:00-07:0007:00-12:00 12:00-18:0018:00-20:00 20:00-24:00
00:00-24:00
The table below indicates the treatment of public holidays for the Time of Use tariff
9 August 2012 National Womens Day Thursday Saturday24 September 2012 Heritage Day Monday Sunday16 December 2012 Day of Reconciliation Sunday Saturday17 December 2012 Public Holiday Monday Saturday25 December 2012 Christmas Day Tuesday Sunday26 December 2012 Day of Goodwill Wednesday Sunday1 January 2013 New Years Day Tuesday Sunday21 March 2013 Human Rights Day Thursday Saturday29 March 2013 Good Friday Friday Sunday1 April 2013 Family Day Monday Sunday27 April 2013 Freedom Day Saturday Saturday1 May 2013 Workers Day Wednesday Saturday16 June 2013 Youth Day Sunday Sunday17 June 2013 Public Holiday Monday Saturday
City Electrical Engineers 2012/13 2013/14Excl. Vat Excl. Vat % Incr
VOTE SUB ITEM703 463 8382
CHARGES FOR PUBLIC LIGHTING SERVICES TO NON-MUNICIPAL CUSTOMERSCHARGES FOR PUBLIC LIGHTING SERVICES TO MUNICIPAL APPLICATIONS
L1 Lights: Whole Night (incl Maintenance)Fixed-R /light/month R 25.89 R 27.31 5.5%Energy charge per 100 Watt per month if not measured R 19.331 R 21.265 10.0%Energy charge if measured (cents) per kWh 52.920 58.212 10.0%
-
2013/14 to 2015/16
25
City Electrical Engineers 2012/13 2013/14Excl. Vat Excl. Vat % Incr
VOTE SUB ITEM703 463 8382
L2 Lights: 24 hour (incl Maintenance)Fixed-R /light/month R 25.89 R 27.31 5.5%Energy charge per 100 Watt per month if not measured R 69.515 R 76.467 10.0%Energy charge if measured (cents) per kWh 57.211 62.932 10.0%
L3 Lights: Whole Night High Mast (incl. Maintenance)Fixed-R /light/month R 517.81 R 546.29 5.5%Energy charge per 100 Watt per month if not measured R 56.747 R 62.422 10.0%Energy charge if measured (cents) per kWh 52.920 58.212 10.0%
L4 Lights: 24 Hrs Traffic (Excl. Maintenance)Maintenance charged at actual cost Actual
CostActual
CostEnergy charge per 100 Watt per month if not measured R 69.515 R 76.467 10.0%Energy charge if measured (cents) per kWh 57.211 62.932 10.0%
INTEREST RATE
1 Interest rate per annum 18% 9.5% -47.2%
-
MSUNDUZI ANNUAL DRAFT BUDGET
26
City Electrical Engineers2012/13 2013/14Excl. Vat Excl. Vat % Incr
VOTE SUB ITEM713 873 1000
New Connection1 Bylaw 27(12)(a)(a) Normal domestic business premises:
(single phase service connection with a maximum ca-pacity of 80A with a credit meter):
R 2,859 R 3,016 5.5%
Plus the cost of labour and material
(single phase service connection with a maximum ca-pacity of 80A with a prepayment meter):
R 3,501 R 3,693 5.5%
Plus the cost of labour and material
Plus the cost of providing and laying or mounting the underground cable or overhead wiring, as the case may be, within the consumers property boundary
Plus the cost of providing and laying or mounting the underground cable or overhead wiring,as the case may be, within the consumers property boundary
(b) Surcharge raised for the reinstatement of single phase domestic ser-vices that have been removed for tampering (including illegal recon-nection of disconnected service):
First offence R 11,664 R4,000 5.50Second offence R 17,496 R5,500 5.50Third or subsequent offence R 29,160 R7,000 5.50
(c) Surcharge raised for the reinstatement of single phase domestic ser-vices that have been removed for tampering (including illegal recon-nection of disconnected service):
First offence R 291,600 R20,000 5.50Second offence R 349,920 R35,000 5.50Third or subsequent offence R 583,200 R50,000 5.50
(d) Tampering with Electricity Meters or Metering Installations: Domestic & Business
Disconnection Fee R 675 R712 5.50Back dated consumption (calculated based on estimat-ed tampering period)
-
2013/14 to 2015/16
27
City Electrical Engineers2012/13 2013/14Excl. Vat Excl. Vat % Incr
VOTE SUB ITEM713 873 1000
(e) Additional Charges: Illegal Connection and Reconnection
(i) Copper Theft Theft of Material Immediate
ArrestImmediate
ArrestBuying of stolen material Immediate
ArrestImmediate
Arrest
(ii) Illegal service connection - Connector Immediate Arrest
Immediate Arrest
(iii) Interference with other consumers equipment R 1,080 R 1,139 5.5%(iv) Failure to comply with any issued notice R 216 R 228 5.5%(v) Improper use of Electricity R 540 R 570 5.5%(vi) Property access to inspect equipment is denied R 324 R 342 5.5%(vii) Refusing to provide information R 216 R 228 5.5%(viii) Rendering false information R 216 R 228 5.5%(ix) Refusal of admittance R 216 R 228 5.5%(x) Restricted access to meter room R 216 R 228 5.5%(xi) Resale of electricity without a license or approval R 216 R 228 5.5%(xii) Selling or supplying electricity without authority R 540 R 570 5.5%(xiii) Standby Equipment connected to network without authority R 540 R 570 5.5%
(f) Tampering with installed anti-tampering seals R 2,160 R 2,279 5.5%
(g) Use of Electricity supply without a signed consumer agreement with the Municipality
R 540 R 570 5.5%
(h) Unkept substation equipment accommodation room R 540 R 570 5.5%
(i) Unkept meter rooms R 540 R 570 5.5%
(j) Unlocked meter rooms R 540 R 570 5.5%
-
MSUNDUZI ANNUAL DRAFT BUDGET
28
City Electrical Engineers2012/13 2013/14Excl. Vat Excl. Vat % Incr
VOTE SUB ITEM713 873 1000
2 Bylaw 27 (12)(b)In all other cases, the connection charges shall be calculated on the basis of maximum demand required in accordance with the follow-ing:
Maximum Demand
Basic Charge (Rands)
Basic Charge if no substation provided
(Rands)(kVA) 2012/13 2013/14 2012/13 2012/130 25 3,681 3,883 0 026 50 6,901 7,281 0 051 65 8,778 9,261 0 0
66 100 13,214 13,941 0 0101 130 16,983 17,917 0 0131 200 25,913 27,338 0 0201 315 65,307 68,899 21,028 22,185316 500 77,127 81,369 45,847 48,369501 800 95,575 100,832 83,786 88,394
801 1 000 113,126 119,348 113,126 119,348More than 1000 kva
101*kva +1620
Added to these charges will be the cost of providing and installing all cables and Council-owned equipment on the consumers premises.
3 Bylaw 27 (13)(a)Electrification projects (Low Cost Housing)Fee for the installation and connection, for domestic or small power users, of service cable or line, electricity dispenser and, where neces-sary, power distribution unit:
(a) For a single phase service up 20A R 197 R 208 5.5%(b) For a single phase service up to 60A
R 1,315 R 1,387 5.5%
-
2013/14 to 2015/16
29
City Electrical Engineers2012/13 2013/14Excl. Vat Excl. Vat % Incr
VOTE SUB ITEM704 415 8506
1 Fee for attendance at or disconnection of consumers Installation per meter:
(a) where due to non-payment of charges or fees or due to failure to make any required deposit or furnish any required security by the consumer in terms of the bylaws or to the breach by the consumer of any of the bylaws or any condition of his agreement
business R 675 R 712 5.5%domestic R 300 R 317 5.5%
Note: This charge is also applicable to water disconnections/restric-tions ito 1(a)
(b) on the consumers request for a temporary disconnection (11kV sup-
ply) R 898 R 948 5.5%
(c) on the consumers request for a temporary disconnection (low volt-age supply)
R 558 R 589 5.5%
(d) where a consumers supply is disconnected at the supply mains R 1,091 R 1,151 5.5%
2 Fee for attendance in connection with a failure of supply R 139 R 147 5.5%
3 Fee for testing(a) fee for testing and inspection of an installation (other than bona fide
shock or fault of a serious nature)(i) Single dwelling unit
First visit inspection R 671 R 708 5.5%Subsequent visits/inspections R 334 R 353 5.5%
(ii) Any other installation Actual Cost Actual Cost
(b) fee for inspection of meter box upon certification by electrical con-tractor that a meter box is ready for inspection
(i) First inspection No Charge No Charge
(ii) Any subsequent inspection R 236 R 249 5.5%
-
MSUNDUZI ANNUAL DRAFT BUDGET
30
City Electrical Engineers2012/13 2013/14Excl. Vat Excl. Vat % Incr
VOTE SUB ITEM704 415 8506
4 Fee for testing accuracy of meter(a) Single-phase R 410 R 433 5.5%
(b) Three-phase R 611 R 645 5.5%
(c) Maximum demand Actual Cost Actual Cost
5 Fee for testing accuracy of tariff mcb(a) Single-phase service R 361 R 381 5.5%
(b) Three-phase service R 513 R 541 5.5%
6 Fee for change of tariff mcb(a) Single-phase service No Charge No Charge
(b) Three-phase R 21 R 22 5.5%
7 Fee for checking meter reading
R 113 R 119 5.5%
VOTE SUB ITEM704 415 8010
8 Accounting Charge R 133 R 141 5.5%
The inadequate electricity bulk capacity and the impact on service delivery and development remains a chal-lenge for the City. The upgrading of the Citys electricity network has therefore become a strategic priority, espe-cially the substations and transmission lines.
Owing to the high increases in Eskoms bulk tariffs, it is clearly not possible to fund these necessary upgrades through increases in the municipal electricity tariff as the resultant tariff increases would be unaffordable for the consumers. As part of the 2013/14 medium-term capital programme, funding has been allocated to electricity in-frastructure but these funding levels will require further investigation as part of the next budget cycle in an attempt to source more funding to ensure this risk is mitigated.
-
2013/14 to 2015/16
31
1.2.3. SanitationandImpactofTariffIncreases
A tariff increase of 5.5 per cent for sanitation from 1 July 2013 is proposed.
Table 8 Comparison between current sanitation charges and increases
Sewerage Tariffs
2012/13 2013/14Excl. Vat Excl. Vat % Incr
VOTE SUB ITEM202 469 8439
Based on the relevant Water ScaleSewerage Tariffs
1 Scale 2 Domestic/House R 109.13 R 115.14 5.5%
2 Home Business R 123.05 R 129.82 5.5%
3 Scale 3A Flats/Simplexes per kl R 5.79 R 6.11 5.5%
4 Scale 4A Business/Commercial per kl0 - 400 R 5.92 R 6.24 5.5%
401 - 1000 R 5.52 R 5.83 5.5%
Greater than 1000 R 4.56 R 4.82 5.5%
Subject to a maximum of R 23,809.98 R 25,119.53 5.5%
5 Vacant Land R 109.13 R 115.14 5.5%
6 Scale 6 Worship Places R 208.20 R 219.66 5.5%
7 Scale 8M Municipal Departments per kl R 5.92 R 6.24 5.5%
8 Indigent Tariff Free
-
MSUNDUZI ANNUAL DRAFT BUDGET
32
Sewerage Tariffs
2012/13 2013/14Excl. Vat Excl. Vat % Incr
VOTE SUB ITEM202 469 8346
9 Scale 3c, 4c, 7c Registered Welfare & Charitable Institutions & certain Sporting Bodies which are exempted from payment of rates. Including such organizations & institutions exempted by the City Council.
per kl R 5.92 R 6.24 5.5%
Note: Home BusinessRefers to a property previously rated as residential where an owner or lessee runs a small business from the premises and which is still primarily used as a place of residence by that owner or lessee and where special consent has been obtained in terms of the Town Planning scheme to run this business on the premises.
INTEREST RATE
1 Interest rate per annum 18% 9.5% 9.5%
-
2013/14 to 2015/16
33
1.3.5refuse
A tariff increase of 5.5 per cent for refuse from 1 July 2013 is proposed. .
Refuse Removal TariffsVOTE SUB ITEM 2012/13 2013/14182 469 8439 Excl. Vat Excl. Vat % Incr
Standard charges for Domestic and Commercial Refuse RemovalBased on relevant Electricity Scale
Refuse Removal Tariffs
1 DomesticSingle phase up to 80A R 70.58 R 74.47 5.5%
Three phase up to 100A R 70.58 R 74.47 5.5%
Prepayment Meter R 70.58 R 74.46 5.5%Indigent Free Free
2 Home BusinessSingle phase up to 80A R 107.00 R 112.89 5.5%
Three phase up to 100A R 107.00 R 112.89 5.5%
Prepayment Meter R 107.00 R 112.89 5.5%
3 Small Power Users - Business/CommercialSingle phase up to 80A R 202.22 R 213.34 5.5%
Three phase up to 100A R 202.22 R 213.34 5.5%
4 Large Power Users Business/CommercialSupply taken at 400V R 202.22 R 213.34 5.5%
Supply taken at 6.6 or 11kV R 202.22 R 213.34 5.5%
5 Flats/Simplexes R 59.81 R 63.10 5.5%
6 Indigent Tariff R 35.29 R 37.23 5.5%
-
MSUNDUZI ANNUAL DRAFT BUDGET
34
Refuse Removal TariffsVOTE SUB ITEM 2012/13 2013/14182 469 8439 Excl. Vat Excl. Vat % Incr
7 Central Business District R 268.92 R 283.71 5.5%Main cbd bordered by East(Massukwane), Winston/Victoria, Bulwer, Boschoff, Alan Paton, Prince Alfred, Railway, Pine. Greytown Rd form East To Trichy, Balhambra Way from Greytown Road to Newholme Way, Khan Roadfrom Greytown Road to Deccan Road, Mysore Road from Greytown Road to Bangalore Road, Alan Paton up till King Edward Ave.
Note: Home BusinessRefers to a property previously rated as residential where an owner or lessee runs a small business from the premises and which is still primarily used as a place of residence by that owner or lessee and where special consent has been obtained in terms of the Town Planning scheme to run this business on the premises.
INTEREST RATE
1 Interest rate per annum 18% 9.5%
-
2013/14 to 2015/16
35
Refuse Removal Tariffs2012/13 2013/14Excl. Vat Excl. Vat % Incr
VOTE SUB ITEM182 469 8439
1 Standard charges for Domestic and Commercial Refuse Removal.
Fees payable for the additional removal and clearance of refuse by ar-rangement from premises other than those applicable in item 1.
2. (a) Removal of additional domestic refuse: Excluding Central Business DistrictNormal days per collection (i) 3 x 85l bins or part thereof R 22 R 23 5.5%(ii) 240l wheeled bin or part thereof R 22 R 23 5.5%
(b) Other than normal removal days, per collection (i) 3 x 85l bins or part thereof R 135 R 143 5.5%
(c) Where Council refuse containers are used on high density residential devel-opments (simplexes, duplexes, cluster homes etc). The charge for a 1,75m3 container for approx. 10 units, one clearance per week, subject to agree-ment with the Waste Management Division.
R 221 R 234 5.5%
3. (a) Removal of additional domestic refuse: Central Business District
Normal days per collection (i) 3 x 85l bins or part thereof R 22 R 24 5.5%(ii) 240l wheeled bin or part thereof R 22 R 24 5.5%
(b) Other than normal removal days, per collection (i) 3 x 85l bins or part thereof R 138 R 146 5.5%
(c) Where Council refuse containers are used on high density residential devel-opments (simplexes, duplexes, cluster homes etc).The charge for a 1,75m3 container for approx. 10 units, one clearance per week, subject to agree-ment with the Waste Management Division.
R 225 R 238 5.5%
4. (a) Removal of trade refuse [Industrial/Commercial]:Normal days, per collection (i) 3 x 85l bins or part thereof R 58 R 62 5.5%(ii) 210l drum or part thereof R 58 R 62 5.5%(iii) 240l bin or part thereof R 58 R 62 5.5%(iv) Removal of additional refuse as per 3(a)(i)-(iii) R 58 R 62 5.5%
-
MSUNDUZI ANNUAL DRAFT BUDGET
36
Refuse Removal Tariffs2012/13 2013/14Excl. Vat Excl. Vat % Incr
VOTE SUB ITEM182 469 8439
(b) Other than normal removal days, per collection (i) 3 x 85l bins or part thereof R 130 R 137 5.5%(ii) 210l drum or part thereof R 130 R 137 5.5%(iii) 240l bin or part thereof R 130 R 137 5.5%
VOTE SUB ITEM183 469 8046
5 Removal of industrial refuse [Industrial/Commercial]: (a) (i) per load or part thereof loaded by the Executive Manager [maxi-
mum 15 m3] removed as a once off clearance. R 2,224 R 2,346 5.5%
(ii) bulk refuse containers [15 m3] hire thereof, including a once off clearance.
R 1,674 R 1,766 5.5%
(iii) bulk refuse containers [maximum 15 m3] hire thereof, including one clearance per week.
R 1,621 R 1,710 5.5%
(iv) second clearance R 1,122 R 1,184 5.5%(v) each additional clearance R 1,007 R 1,063 5.5%
VOTE SUB ITEM182 469 8439
(b) small mobile refuse containers [approx. 0,24m3] available in Otto Bin ser-viced areas only:(i) hire thereof, including one clearance per week. R 62 R 66 5.5%(ii) second clearance R 47 R 49 5.5%(iii) each additional clearance R 43 R 45 5.5%
(c) small mobile refuse containers [approx. 1 m3] available in Otto Bin services areas only:(i) hire thereof, including one clearance per week. R 248 R 262 5.5%(ii) second clearance R 183 R 193 5.5%(iii) each additional clearance R 160 R 169 5.5%
(d) small mobile refuse containers [approx. 2 m3]:(i) hire thereof as a once off clearance R 404 R 426 5.5%(ii) hire per week, including one clearance R 367 R 387 5.5%(iii) second clearance R 191 R 201 5.5%(iv) each additional clearance R 167 R 176 5.5%
-
2013/14 to 2015/16
37
Refuse Removal Tariffs2012/13 2013/14Excl. Vat Excl. Vat % Incr
VOTE SUB ITEM182 469 8439
(e) 7 m3 refuse skips available in south-west area only:(i) hire thereof, including one clearance per week. R 811 R 856 5.5%(ii) second clearance R 568 R 600 5.5%(iii) each additional clearance R 484 R 510 5.5%
6 The tariff for the removal of refuse from properties owned by the State & Municipal Departments:240l(i) hire thereof, including one clearance per week. R 62 R 66 5.5%(ii) second clearance R 47 R 49 5.5%(iii) each additional clearance R 43 R 45 5.5%1 100l(i) hire thereof, including one clearance per week. R 238 R 251 5.5%(ii) second clearance R 175 R 185 5.5%(iii) each additional clearance R 149 R 157 5.5%
1,75m3
(i) hire thereof, including once off clearance R 387 R 408 5.5%(ii) hire per week, including one clearance per week R 351 R 371 5.5%(iii) second clearance R 182 R 192 5.5%(iv) each additional clearance R 160 R 169 5.5%
7m3
(i) hire thereof, including one clearance per week R 776 R 819 5.5%(ii) Second clearance R 549 R 579 5.5%(iii) Each additional clearance R 463 R 488 5.5%
VOTE SUB ITEM183 469 8046
15m3
(i) per load or part thereof loaded by the Executive Manager. Re-moved as a once off clearance
R 2,224 R 2,346 5.5%
(ii) hire thereof, including a once off clearance R 1,674 R 1,766 5.5%(iii) hire thereof, including once clearance per week R 1,621 R 1,710 5.5%(iv) second clearance R 1,137 R 1,200 5.5%(v) each additional clearance R 1,007 R 1,063 5.5%
-
MSUNDUZI ANNUAL DRAFT BUDGET
38
Refuse Removal Tariffs2012/13 2013/14Excl. Vat Excl. Vat % Incr
VOTE SUB ITEM183 469 8046
20m3
(i) per load or part thereof loaded by the Executive Manager. Re-moved as a once off clearance
R 2,965 R 3,128 5.5%
(ii) hire thereof, including a once off clearance R 2,232 R 2,355 5.5%(iii) hire thereof, including once clearance per week R 2,162 R 2,281 5.5%(iv) second clearance R 1,516 R 1,600 5.5%(v) each additional clearance R 1,343 R 1,417 5.5%
25m3
(i) per load or part thereof loaded by the Executive Manager. Re-moved as a once off clearance
R 3,707 R 3,911 5.5%
(ii) hire thereof, including a once off clearance R 2,790 R 2,944 5.5%(iii) hire thereof, including once clearance per week R 2,702 R 2,851 5.5%(iv) second clearance R 1,895 R 2,000 5.5%(v) each additional clearance R 1,679 R 1,771 5.5%
DESCRIPTION VOTE SUB ITEMDomestic Outside Refuse Removal Area
182 469 8439
Commercial Outside Refuse Removal Area
183 469 8046
7 Removal and clearances from properties outside the refuse removal area: Applica-ble Tariffplus20%
Services provided by the Executive Manager8 Dead animals [per carcass] during working hours (a) (i) dog or cat R 381 R 402 5.5%
(ii) sheep, goat, calf or pig R 572 R 603 5.5%(iii) ox, cow, bull, horse, mule or donkey R 1,233 R 1,301 5.5%
(b) outside working hours (i) dog or cat R 426 R 449 5.5%(ii) sheep, goat, calf or pig R 1,080 R 1,140 5.5%(iii) ox, cow, bull, horse, mule or donkey R 2,161 R 2,280 5.5%
-
2013/14 to 2015/16
39
Refuse Removal Tariffs2012/13 2013/14Excl. Vat Excl. Vat % Incr
DESCRIPTION VOTE SUB ITEMDomestic Outside Refuse Removal Area
182 469 8439
Commercial Outside Refuse Removal Area
183 469 8046
The fees specified in this item shall be payable upon demand or otherwise may be arranged with the Council.9 Euthanased animals [per carcass]: (a) Removal of dog and cat carcasses from the premises owned or occupied
by registered veterinary practitioners (i) during normal working hours R 127 R 134 5.5%(ii) after normal working hours R 458 R 483 5.5%
(b) removal of carcasses other than dogs and cats shall be charged at the fees prescribed in items 4 and 5 as the case may be.
-
MSUNDUZI ANNUAL DRAFT BUDGET
40
1.4.
OperatingexpenditureFramew
ork
The
City
s e
xpen
ditu
re fr
am
ewo
rk fo
r the
201
3/14
bud
get
and
MTR
EF is
info
rmed
by
the
follo
win
g:
Theassetre
newalstra
tegyand
therepairsand
maintena
nceplan;
Balanc
edb
udgetconstra
int(operatin
gexp
enditu
resho
uldnotex
ceed
operatin
grev
enue
)un
lessthe
rea
reexistingunc
ommitted
cash-
back
edre
servesto
fund
any
deficit;
Fund
ingofthe
bud
getove
rthe
med
ium-te
rmasinform
edbySe
ction18and
19ofthe
MFM
A;
Theca
pita
lprogrammeisalig
nedto
theassetre
newalstra
tegyand
back
logeradicatio
nplan;
Operatio
nalg
ainsand
efficien
cieswillbedire
cted
tofu
ndingth
eca
pita
lbud
getand
othercoreservice
s;and
Stric
tadhe
renc
etoth
eprin
cipleofn
oprojectplans
nobud
get.Ifthereisnobus
ines
splanno
fund
ingallo
catio
nca
nbemade.
The
follo
win
g ta
ble
is a
hig
h le
vel s
umm
ary
of t
he 2
013/
14 b
udg
et a
nd M
TREF
(cla
ssifi
ed p
er m
ain
typ
e o
f op
era
ting
exp
end
iture
):
Tab
le 9
Sum
ma
ry o
f op
era
ting
exp
end
iture
by
sta
nda
rd c
lass
ifica
tion
item
KZN
225
Msu
nduz
i - T
ab
le A
4 C
onso
lida
ted
Bud
get
ed F
ina