FINAL ANNUAL BUDGET – 2018/2019 FINANCIAL YEAR

(1)

FINAL ANNUAL BUDGET – 2018/2019 FINANCIAL YEAR:

(CFO) 5/1/1/18

________________________________________________________________

Purpose:

In accordance to Section 24 (1),(2) & (3) of the Municipal Finance Management Act, Act No. 56 of 2003 and Municipal Budget and Reporting Regulations, the Mayor hereby tables the annual budget accordingly.

Background:

(2)

THE BUDGET OF

MAQUASSI HILLS LOCAL MUNICIPALITY

2018/19 TO 2020/21 MEDIUM TERM

REVENUE AND EXPENDITURE

FORECASTS

(3)

SCHEDULE A

ANNUAL BUDGET AND SUPPORTING DOCUMENTATION OF A MUNICIPALITY

Abbreviations and Acronyms

ACIP Accelerated Community Infrastructure Programme

BSC Budget Steering Committee CAPEX Capital Budget/Expenditure CBD Central Business District CFO Chief Financial Officer CPI Consumer Price Index

DBSA Development Bank of South Africa DoRA Division of Revenue Act

DWA Department of Water Affairs

EDTA Economic Development, Tourism and Agriculture

EE Employment Equity

EEDSM Energy Efficiency Demand Side Management

EM Executive Mayor FBS Free basic services

GAMAP Generally Accepted Municipal Accounting Practice

GDP Gross domestic product

GFS Government Financial Statistics

GRAP General Recognized Accounting Practice IDP Integrated Development Plan

ICT Information & Communication Technology KPA Key Performance Area

KPI Key Performance Indicator LED Local Economic Development MEC Member of the Executive Committee

MFMA Municipal Finance Management Act MIG Municipal Infrastructure Grant

MM Municipal Manager

MMC Member of Mayoral Committee MSA Municipal Systems Act

MTEF Medium-term Expenditure Framework MTREF Medium-term Revenue and Expenditure Framework

MWIG Municipal Water Infrastructure Grant NGO Non-Governmental organizations NKPIs National Key Performance Indicators NT National Treasury

OHS Occupational Health and Safety OPEX Operating Budget/Expenditure PBO Public Benefit Organizations PMS Performance Management System PPE Property Plant and Equipment PPP Public Private Partnership

PT Provincial Treasury

RBIG Regional Bulk Infrastructure Grant

RRAMS Rural Road Asset Management System RHIG Rural Household Infrastructure Grant SALGA South African Local Government Association

SDBIP Service Delivery & Budget Implementation Plan

SMME Small Micro and Medium Enterprises WSOG Water Services Operating Grant

(4)

P ART 1 – A NNUAL B UDGET

1.1 Mayor’s Report

The Honourable GV Kgabi to deliver the budget speech at the final approval of the budget - speech to be circulated under separate cover at the Council meeting.

1.2 Council Resolutions

During a council meeting on 29^th March 2018 the Council of Maquassi Hills Local Municipality in their Council Chambers considered the draft annual budget of the municipality for the financial year 2018/19 and the MTREF.

Although council had a meeting on 31 May 2018, the budget could not be approved due to the consultative process which was negatively affected by the community protests and hence it was resolved that the outstanding consultative meeting be held and council reconvene within seven(7) days to approve the budget in line with MFMA Section 25.

In adherence to Section 27 (1), the mayor informed the MEF for Finance in writing of the non-compliance referred to above.

It is therefore recommended that the Council of Maquassi Hills Local Municipality, acting in terms of section 24 and 25 of the Municipal Finance Management Act, (Act 56 of 2003) approves and adopts:

a) The final annual budget of the municipality for the financial year 2018/19 and the multi-year and single-year capital appropriations as set out in the following tables:

i. Table A1 – Budget Summary

ii. Table A2 – Budgeted Financial Performance (revenue and expenditure by standard classification);

iii. Table A3 – Budgeted Financial Performance (revenue and expenditure by municipal vote);

iv. Table A4 – Budgeted Financial Performance (revenue by source and expenditure by type; and

v. Table A5 – Multi-year and single-year capital appropriations by municipal vote and standard classification and associated funding by source.

vi. Table A6 – Budgeted Financial Position;

vii. Table A7 – Budgeted Cash Flows;

viii. Table A8 – Cash backed reserves and accumulated surplus reconciliation;

ix. Asset management as contained in MBRR Table A9; and

b) The attached measurable objectives for the annual budget for each year of the MTREF

c) The approved budget will be submitted to the Provincial and National Treasury within 10 days of approval.

(6)

1.3 Executive Summary

Planning Framework

The Municipal Systems Act, Act 32 of 2000, requires that local government structures prepare Integrated Development Plans (IDPs). The IDP serves as a tool for the facilitation and management of development within the areas of jurisdiction. In conforming to the Act’s requirements, the Council of the Maquassi Hills Local Municipality (MHLM) has delegated the authority to the Municipal Manager to prepare the IDP.

The aim of the IDP for Maquassi Hills Local Municipality is to present a coherent plan to achieve the vision of the municipality. The intention of this IDP is to link, integrate and co- ordinate development plans for MHLM which is aligned with national, provincial and district development plans and planning requirements binding on the municipality in terms of legislation.

Maquassi Hills Local Municipality IDP Key Performance Areas:

KPA 1: Municipal Transformation and Institutional Development KPA 2: Provision of Basic Services and Infrastructure Development KPA 3: Local Economic Development

KPA 4: Municipal Financial Viability

KPA 5: Good Governance & Public Participation

Requests for resources not in support of the abovementioned KPA’s were only considered in exceptional circumstances.

The application of sound financial management principles for the compilation of the Municipality’s financial plan is essential and critical to ensure that the Council remains financially viable and that municipal services are provided sustainably, economically and equitably to all communities.

The Municipality’s business and service delivery priorities were reviewed as part of this year’s 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 Maquassi Hills Local Municipality 2018/19 Tabled Budget (March 2018) undertaken of expenditures on noncore and ‘nice to have’ items.

The Maquassi Hills Local Municipality has adopted a cost containment strategy during 2017 subsequent to the issuing of MFMA Circular 82. We have been putting efforts in intensifying its implementation.

Cost containment is part of the Revenue Enhancement Strategy which is being reviewing on an ongoing basis to ensure that it yields positive and maximum results.

The Municipality has embarked on implementing a range of revenue collection strategies to optimize the collection of debt owed by consumers. Furthermore, the Municipality has undertaken campaigns to register indigents to ensure the poorest of the poor are protected.

Previously, we have used a threshold of R3 500 Gross Household Income as a qualifying

(7)

criteria for the subsidy, however a policy change will be adopted to the effect that all RDP households will be deemed as indigents from 1 July 2018. However, such potential beneficiaries will be subjected to a verification process to ensure that the benefit goes to the poor and deserving consumers.

The municipality will again this year maintain the income threshold for qualification as an indigent household at R3 500 per household per month, excluding foster care, disability and child support grant. It is envisaged that the threshold will be increased to R4 000 per household per month in 2019/2020 and R4 500 per household in 2020/2021. We will also carry our current 5 074 beneficiaries to the next two years in terms of the new validity period.

National Treasury’s MFMA Circulars No. 89 and No. 91 was used to guide the compilation of the 2018/19 MTREF.

The main challenges experienced during the compilation of the 2018/19 MTREF can be summarized as follows:

- The on-going difficulties in the national and local economy, including limited growth which is also evident in the local economy;

- Aging water, roads and electricity infrastructure;

- The need to reprioritize projects and expenditure within the existing resource

envelope given the cash flow realities and declining cash position of the municipality;

- The increased cost of bulk water and electricity (due to tariff increases from Sedibeng Water and Eskom as well as other inflationary and service delivery pressures. These increases are placing an upward pressure on service tariffs to residents, continuous high tariffs increases are not sustainable and we will reach a stage where services will no longer be affordable.

- The facilities of the municipality is not properly maintained due to cash flow challenges.

- The need to fill critical vacancies and the growth of the organizational structure to meet the growing service delivery, governance and compliance demands;

- Affordability of capital projects, aggravated by the withholding of MIG Funds (MIG Roll Over of 30 June 2017 and portion of MIG of 19 March 2018).

The following budget principles and guidelines directly informed the compilation of the 2018/19 MTREF:

- Newly developed IDP;

- The 2017/18 Adjustments Budget priorities and targets.

- Service level standards were used to inform the measurable objectives, targets and development goals;

- Tariff and property rate increases should be affordable. In addition, tariffs need to remain or move towards being cost reflective, and should take into account the need to address infrastructure backlogs;

-

Maquassi Hills Local Municipality 2018/19 Tabled Budget (March 2018)

- There will be no budget allocated to national and provincial funded projects unless the necessary grants to the municipality are reflected in the national and provincial budget and have been gazetted as required by the annual Division of Revenue Act;

- The implementation of mSCOA.

(8)

1.3.1 The Municipality’s Budget Structure

A vote is one of the main segments of a budget. The structure is for reporting requirements and links the accounting performance both to the IDP and responsible officials. The high level budget structure for Maquassi Hills Local Municipality as included in the budget documentation is shown in the table below:

BUDGET VOTE VOTE DESCRIPTION

Vote 1 Office of the Mayor

Vote 2 Budget and Treasury Office

Vote 3 Administrative and Corporate Services

Vote 4 Community Services

Vote 5 Infrastructure

1.4 Table 1 Operating Revenue Framework

For Maquassi Hills Local Municipality to continue improving the quality of services provided to its citizens there is a need for the municipality to generate revenue. The financial state of the municipality necessitates difficult decisions to me made with regard to tariff increases, cost containment measures and balancing the expenditure planned against realistic revenues. Therefore effective and efficient revenue management is very important.

The municipality has developed a revenue strategy which was built around the following key components

 National Treasury’s guidelines and macroeconomic policy;

 Growth in the Municipality and continued economic development;

 Efficient revenue management, which aims to ensure a 70% annual collection rate and an average of 65% for other key service charges.

 Identification of new possible revenue sources and the sustainability of such sources

 Electricity Tariff increases as approved by the National Electricity Regulator of South Africa (NERSA).

Revenue Raising Strategy

- Implementation of the Revenue Enhancement Strategy by increasing the revenue base of the municipality

- Installation of new meters in unmetered areas and replacing of faulty meters.

- Review of Budget related Policies

- Implementation of the New Valuation Roll

- Implementing the Revenue Support Plan provided by Provincial Treasury.

- Taking advantage of the Revenue Project which will be run by COGTA for the next 18 months.

(9)

In view of the aforementioned, the following table is a consolidated overview of the proposed 2018/19 Medium-term Revenue and Expenditure Framework:

1.4.1 Table 1 Consolidated Overview of the 2018/2019 and the MTREF

MTREF

APPROVED

BUDGET 2017‐2018 R’000

ADJUSTMENT BUDGET 2017‐2018 R’000

BUDGET 2018‐2019

R’000

INDICATIVE 2019‐2020

R’000

INDICATE 2020‐2021

R’000

TOTAL EXPENDITURE

- OPERATING EXPENDITURE 371 459 661 356 691 931 398 309 381 419 168 379 441 120 333 - CAPITAL EXPENDITURE 48 419 600 66 960 516 65 804 529 28 209 000 29 610 000 TOTAL EXPENDITURE 419 879 261 423 652 447 464 113 910 447 377 379 470 730 333

FUNDED AS FOLLOWS

REVENUE 375 236 961 375 317 510 410 004 152 428 589 916 453 829 365 TOTAL FUNDING 423 656 561 422 278 026 474 812 352 456 798 619 483 439 365 NET CASH INFLOW/OUTFLOW 3 777 300 ‐1 374 421 10 698 442 11 423 271 12 709 032

The Equitable Share of R115 Million as per the Division of Revenue Act (Dora) presents an increase as compared to the total allocation of the prior year which was R106 Million. This increase will be spread on the budget and mainly focusing on the bulk services provision.

There is a slight indicative increase of 10% and 8% in the Equitable Share for the two outer years of 2019/2020 and 2020/2021 respectively. The operating expenditure amounts to 86%

of the total expenditure whereas the total capital expenditure amounts to 14% of the total expenditure, meaning that the budget focuses mainly on service delivery rather than on operations.

Operating vs Capital

Operating Capital

Operating Budget - 85,83%

Capital Budget - 14,17%

(10)

Revenue by Source

The following table presents the summary classification of Revenue by Source;

Operating Transfers and Grant Receipts per Grant

APPROVED

BUDGET 2017‐2018

ADJUSMENT BUDGET 2017‐2018

BUDGET 2018‐2019

INDICATIVE BUDGET FOR THE YEAR 2019‐20

INDICATIVE BUDGET FOR THE YEAR 2020‐21

INCOME

PROPERTY RATES 36 708 000 38 569 441 45 333 988 42 644 868 44 905 046 SERVICE CHARGES 161 078 503 166 244 389 178 975 384 188 232 736 200 733 255 RENTAL OF FACILITIES AND

EQUIPMENT

642 975 667 673 701 400 738 574 777 719

INTEREST EARNED 52 425 000 46 283 540 49 019 040 51 617 049 54 352 753

DIVIDENDS RECEIVED 2 019 4 131 2 020 2 127 2 240

FINES 3 592 340 3 592 340 3 807 520 4 009 319 4 221 812

LICENCE AND PERMITS 9 692 990 9 692 990 9 693 000 10 206 729 10 747 686 OPERATIONAL GRANTS AND

SUBSIDIES

108 592000 108 748 515 120 461 800 129 021 984 135 860 149

OTHER REVENUE 2 503 134 1 514 491 2 010 000 2 116 530 2 228 706

TOTAL REVENUE EXCL CAPITAL GRANTS

375 236 961 375 317 510 410 004 152 428 589 916 453 829 365

+ CAPITAL GRANTS

- MIG 27 254 600 27 478 493 26 328 000 28 209 000 29 610 000

- WSIG 14 000 000 14 000 000 20 000 000

- FMG 371 200

- EEDSM

- LIBRARY GRANT 540 000 540 000 138 000

- DWAF

- INEP 5 000 000 5 000 000

- DKKDM

- PIG 17 971 000

TOTAL CAPITAL GRANTS 46 794 600 47 018 493 64 808 200 28 209 000 29 610 000 TOTAL REVENUE INCL CAPITAL

GRANTS

422 031 561 442 336 006 474 812 352 456 798 916 483 439 365

The budgeted Property rates amounts to R45 million, the municipality billed R17 million at Mid-Year. This as a result of the major increase in the valuation roll as we will be implementing the new roll from 1 July 2018 and in addition the loading of Extension 6,7,8 & 9 in Kgakala, Leeudoringstad. The municipality will increase the property tax tariff by 2,5% due to the higher value of the new valuation roll.

The budgeted water revenue amounts to R66 million, the municipality billed R31,16 million or 54,4% of the budget, which forms one of the basis of the projections. The municipality will increase its tariff by 8,5% in line with Sedibeng Water Tariff increase and the establishment of Extension 6, 7, 8 & 9 in Kgakala, Leeudoringstad which will also have an impact on the demand for water and thus revenue generation.

The budgeted revenue for sanitation amounts to R38 million, the municipality billed R16,24 million at Mid-Term. The budget is informed by accounting for the addition of Extension 6,7,8

& 9 households in Kgakala, Leeudoringstad as well the increase in tariff of 5,3% in line with the CPIX.

The budgeted revenue for refuse removal amounts to R18 million, the municipality billed R7,8 million which was 1% higher than budgeted Mid-Term performance thus the need to increase the budget and also accounting for the addition of Extension 6,7,8 & 9 households in Kgakala, Leeudoringstad. The tariff increase will be set at 5,3% in line with CPIX.

(11)

The budgeted revenue on rental of equipment is R701 000. The budget is based on R667 thousand from the previous financial year performance and accounting for the impact of the revenue enhancement stratergy. Due to the handover of the properties at Leeufontein (Unit U) by Department of Public Works to the municipality, we might generate more income from this source. The additional income will be dealt with during the adjustment budget as the hand over process is still at an infancy stage.

The budgeted revenue for Interest earned on external investments is R700 thousand at mid- term only R44 000 was recognised however most of the revenue for this line item is

recognised at year end and based on the fact that over the previous 3 years the municipality has never received less than R700 thousand.

The revenue on interest on outstanding debtors is budgeted at R48 million which is informed by the previous financial years audited performance and the enforcement of the revenue enhancement strategy.

The budgeted revenue for transfer recognised - operational amounts to R120 Million. This amount is projected as per the Division of Revenue Act.

The budgeted revenue for other own revenue amounts to R2 million. The municipality billed R757 000 as at December 2017. However, the R757 000 billed did not cater for all

transactions at mid-term as a result of a slow start, due to mSCOA challenges the municipality encountered and the impact that will be brought upon by the revenue enhancement strategy.

1.5 Operating Expenditure Framework

The municipality’s expenditure framework for the 2018/2019 budget and MTREF is informed by the following:

 Guidance provided by National Treasury in all budget circulars issued by the National Treasury and mostly on Circular 89 and 91.

 Balanced budget constraint

 Funding of the budget over the medium-term as informed by Section 18 and 19 of the MFMA

 Operational gains and efficiencies will be directed to funding the capital budget and other core services; and core services; and

(12)

The following table is a high-level summary of the 2018/2019 budget and MTREF (classified per main type of operating expenditure:

Summary Operating Expenditure by standard classification item

APPROVED

BUDGET 2017‐2018

ADJUSMENT BUDGET 2017‐2018

BUDGET 2018‐2019

INDICATIVE BUDGET FOR THE YEAR 2019‐20

INDICATIVE BUDGET FOR THE YEAR 2020‐21

EXPENDITURE

EMPLOYEE RELATED COSTS 86 198 549 85 907 000 92 823 814 97 743 476 102 923 880 REMUNERATION OF COUNCILLORS 8 190 605 8 482 000 9 061 427 9 514 498 9990223 DEBT IMPAIRMENT 52 774 124 52 774 124 48 291 174 50 705 733 53 241 019

DEPRECIATION 42 683 940 42 683 940 45 321 700 47 723 750 50 253 109

FINANCE CHARGES 4 150 000 1 500 000 3 511 200 3 686 760 3 871 098

BULK PURCHASES :WATER 55 089 844 43 084 944 56 772 588 59 781 535 62 949 957 BULK PURCHASES :ELECTRICITY 45 073 509 48 078 409 51 347 742 54 069 172 56 934 838 REPAIRS AND MAINTENANCE 16 193 491 16 193 491 22 936 000 24 082 800 25 286 940 CONTRACTED SERVICES 30 700 000 34 589 575 36 811 409 38 762 414 40 816 822 OTHER EXPENDITURE 30 034 599 23 398 448 31 432 327 33 098 240 34 852 447 TOTAL OPERATING EXPENDITURE 371 459 661 356 691 931 398 309 381 419 168 379 441 120 333 TOTAL EXPENDITURE INCL

CAPITAL GRANTS

422 031 561 442 336 006 462 418 081 456 798 619 483 439 365

Employee related costs are provided for within the threshold set by the National Treasury of a maximum of 35 – 40%. This draft budget presents the total employee related costs at 23.30% of the total operating budget. There has been a challenge of providing sufficiently for personnel costs as only critical and vacant positions could be provided for. The organizational structure will be reviewed and approved by Council together with the budget in June 2018. The total cost of the current approved structure is estimated at R93 Million, which consist of both filled and vacant positions. The actual cost of increases for the 2018/2019 are based on an incremental percentage based on the average 7,3% of the previous financial years increases.

Employee related costs

Remuneration of councillors Debt impairment

Depreciation & asset impairment

Finance charges

Bulk purchases

(13)

The cost associated with the remuneration of Councilors is determined by the Minister of Cooperative Governance and Traditional Affairs in accordance with the Remuneration of Public Office Bearers Act, 1998 (Act 20 of 1998). For the budgeting purposes, the same increase of 7,3 percent, as for other employees has been factored into the budget.

Debt impairment amounts to R48 million, the decrease from R53 million from the 2017/2018 adjustment budget is informed by the projected increase in payment rate as a result of effective implementation of the revenue enhancement strategy.

Depreciation is widely considered a proxy for the measurement of the rate of asset consumption. Budget appropriations in this regard total R45 Million for the 2018/19 financial year and equates to 11.38% of the total operating expenditure. Note that the implementation of GRAP 17 accounting standard has meant bringing a range of assets previously not included in the assets register onto the register which brings the total asset value of the municipality to R940 Million as audited in June 2017 which means that for the municipality to sufficiently provide for the depreciation, an amount of at least R45 Million should be included in the budget.

A bulk purchase addresses the bulk water and electricity services that the Municipality is providing through the entire municipality. The municipality is the Water Services Authority (WSA) and contracted Sedibeng Water Board to provide water for the municipality. The budget amount for water bulk amounts to R57 Million and electricity amounts to 51 Million. A steep leap in water revenue is as a result of newly established extensions.

The Finance Charges expenditure amounts to R3,5 Million. This amount caters mainly for interest charges imposed on to the municipality as a result of the municipality challenges of cash flow which hinders payments of creditors.

The budget expenditure on repairs and maintenance amounts to R23 Million. The budget will gradually increase annually to meet the minimum regulated target of 8% set by the national treasury. Currently the budget for the municipality is standing at 2,45% of the value of the property plant and equipment as per the assets register at the end of the 2016/2017 audited financial year.

The budgeted Contracted Services expenditure amounts to R37 million. The budget is based on contracts already in existence and plans to lease fleet, taking into account also the annual increases on those contracts.

Other Expenditure which comprises of stationery, audit fees, bank charges, consultation fees, fuel and oil etc. More to attention the provision of R4,6 million for subsidising 10 000 indigent households. This line item is budgeted for at R31 million from R23 million projected for 2017/18 adjustment budget.

(14)

1.6 Operating and Capital Funding (grants)

The following table provides a breakdown of budgeted operating and capital Funding through grants:

Table 5 2017/18 Medium-term operating and capital funding budget per grant

GRANTS RECEIPTS (DORA ALLOCATIONS)

OPERATING

GRANT DESCRIPTION

ALLOCATED AMOUNT

DIRECT GRANTS

Equitable Share 115 571 000

Finance Management Grant (FMG) 1 843 800

Expanded Public Works Programme (EPWP) 1 017 000

Municipal Infrastructure Grant (MIG) 1 375 000

Library Grant 655 000

TOTAL 120 461 800

INDIRECT GRANTS

Municipal Systems Improvement Grant (MSIG) 1 700 000

TOTAL 122 161 800

CAPITAL

GRANT DESCRIPTION

ALLOCATED AMOUNT

Municipal Infrastructure Grant (MIG) 26 328 000

WSIG 20 000 000

Library Grant 138 000

Provincial Infrastructure Grant (PIG) 17 971 000

Finance Management Grant (FMG) 371 200

TOTAL 64 808 200

TOTAL GRANTS RECEIPTS 185 270 000

(15)

NW404 Maquassi Hills - Table A5 Budgeted Capital Expenditure by vote, functional classification and funding

Vote Description Ref 2014/15 2015/16 2016/17

R thousand 1 Audited

Outcome

Audited Outcome

Original Budget

Adjusted Budget

Full Year Forecast

Budget Year 2018/19

Budget Year +1 2019/20

Budget Year +2 2020/21 Capital expenditure - Vote

Multi-year expenditure to be appropriated 2

MUNICIPAL MANAGER – – – – – – – – – DIRECTORATE FINANCE – – – – – – – – – DIRECTORATE ADMINISTRATION – – – – – – – – – DIRECTORATE COMMUNITY SERVICES – – – – – – – – – DIRECTORATE INFRASTRUCTURE – – – – – – – – – Vote 6 - [NAME OF VOTE 6] – – – – – – – – – Vote 7 - [NAME OF VOTE 7] – – – – – – – – – Vote 8 - [NAME OF VOTE 8] – – – – – – – – – Vote 9 - [NAME OF VOTE 9] – – – – – – – – – Vote 10 - [NAME OF VOTE 10] – – – – – – – – – Vote 11 - [NAME OF VOTE 11] – – – – – – – – – Vote 12 - [NAME OF VOTE 12] – – – – – – – – – Vote 13 - [NAME OF VOTE 13] – – – – – – – – – Vote 14 - [NAME OF VOTE 14] – – – – – – – – – Vote 15 - [NAME OF VOTE 15] – – – – – – – – – Capital multi-year expenditure sub-total 7 – – – – – – – – – Single-year expenditure to be appropriated 2

MUNICIPAL MANAGER 448 – 1 127 1 678 2 078 – 2 693 – – DIRECTORATE FINANCE 181 – 71 64 64 – 270 – – DIRECTORATE ADMINISTRATION – – – – – – 33 – – DIRECTORATE COMMUNITY SERVICES 256 146 – 540 540 – 4 949 – – DIRECTORATE INFRASTRUCTURE 27 436 77 543 71 380 46 138 64 279 – 66 472 28 209 29 610 Vote 6 - [NAME OF VOTE 6] – – – – – – – – – Vote 7 - [NAME OF VOTE 7] – – – – – – – – – Vote 8 - [NAME OF VOTE 8] – – – – – – – – – Vote 9 - [NAME OF VOTE 9] – – – – – – – – – Vote 10 - [NAME OF VOTE 10] – – – – – – – – – Vote 11 - [NAME OF VOTE 11] – – – – – – – – – Vote 12 - [NAME OF VOTE 12] – – – – – – – – – Vote 13 - [NAME OF VOTE 13] – – – – – – – – – Vote 14 - [NAME OF VOTE 14] – – – – – – – – – Vote 15 - [NAME OF VOTE 15] – – – – – – – – – Capital single-year expenditure sub-total 28 320 77 690 72 578 48 420 66 961 – 74 416 28 209 29 610 Total Capital Expenditure - Vote 28 320 77 690 72 578 48 420 66 961 – 74 416 28 209 29 610 Capital Expenditure - Functional

Governance and administration 629 – 71 1 742 2 142 – 419 – – Ex ecutiv e and council 448 – – 1 678 2 078 117

Finance and administration 181 – 71 64 64 302

Internal audit – –

Community and public safety 256 146 – 540 540 – 2 949 – – Community and social serv ices 256 146 540 540 2 719

Sport and recreation – –

Public safety – – 230

Housing – –

Health – –

Economic and environmental services 157 12 886 13 806 4 488 4 487 – 3 736 – – Planning and dev elopment – – 1 127 40 40 2 576

Road transport 157 12 886 12 679 4 448 4 447 1 160

Env ironmental protection – –

Trading services 27 279 64 658 58 701 41 650 59 792 – 67 312 28 209 29 610

Energy sources 3 345 – 17 598 5 850 5 650 2 680

Water management 16 723 50 658 21 536 35 000 45 624 44 851 28 209

Waste w ater management 7 210 13 999 19 566 800 8 518 17 782 29 610

Waste management – – 2 000

Other – –

Total Capital Expenditure - Functional 3 28 320 77 690 72 578 48 420 66 961 – 74 416 28 209 29 610 Funded by:

National Gov ernment 27 520 46 969 72 578 46 255 46 478 46 350 28 209 29 610

Prov incial Gov ernment – – 540 540 17 150

District Municipality – –

Other transfers and grants – –

Transfers recognised - capital 4 27 520 46 969 72 578 46 795 47 018 – 63 500 28 209 29 610 Public contributions & donations 5 – –

Borrowing 6 – –

Internally generated funds 800 30 721 1 625 19 943 10 916

Total Capital Funding 7 28 320 77 690 72 578 48 420 66 961 – 74 416 28 209 29 610 2018/19 Medium Term Revenue &

Expenditure Framework Current Year 2017/18

(16)

For 2018/19 an amount of R65 Million has been appropriated for the development of infrastructure which represents 15 per cent of the total revenue. This amount is capital grant and will be allocated for grant funded projects relating to water and sanitation infrastructure.

1.7 Annual Budget Tables

The following pages (15 – 29) present the nine main budget tables (Table A1- A10) as required in terms of section 8 of the Municipal Budget and Reporting Regulations. These tables set out the municipality’s 2018/19 budget and MTREF as approved by the Council.

Each table is accompanied by explanatory notes (Narration).

1.7.1 MBRR Table A1 - Budget Summary

FINAL ANNUAL BUDGET – 2018/2019 FINANCIAL YEAR

THE BUDGET OF

MAQUASSI HILLS LOCAL MUNICIPALITY

2018/19 TO 2020/21 MEDIUM TERM

REVENUE AND EXPENDITURE

FORECASTS

Abbreviations and Acronyms

Table of Contents

P ART 1 – A NNUAL B UDGET

1.1 Mayor’s Report

1.2 Council Resolutions

1.3 Executive Summary

Operating vs Capital

1.5 Operating Expenditure Framework

1.6 Operating and Capital Funding (grants)

1.7 Annual Budget Tables