| |
|
|
|
|
| FINANCIAL PERFORMANCE |
| Property rates |
92 348 |
85 161 |
85 766 |
71 259 |
| Service charges |
130 923 |
104 623 |
96 957 |
91 834 |
| Investment revenue |
5 211 |
1 996 |
1 049 |
432 |
| Transfers recognised - operational |
51 078 |
55 825 |
52 851 |
53 729 |
| Other own revenue |
12 761 |
22 599 |
11 041 |
8 726 |
| Total Revenue (excluding capital transfers and contributions) |
292 321 |
270 204 |
247 664 |
225 980 |
| Employee costs |
86 588 |
85 423 |
85 920 |
85 644 |
| Remuneration of councillors |
5 265 |
4 851 |
4 555 |
4 268 |
| Depreciation & asset impairment |
72 636 |
50 290 |
38 275 |
33 225 |
| Finance charges |
1 290 |
1 293 |
2 657 |
8 236 |
| Materials and bulk purchases |
76 546 |
68 479 |
60 070 |
64 917 |
| Transfers and grants |
16 212 |
4 433 |
5 072 |
3 158 |
| Other expenditure |
48 996 |
58 737 |
54 402 |
78 101 |
| Total Expenditure |
307 533 |
273 507 |
250 952 |
277 549 |
| Surplus/(Deficit) |
(15 213) |
(3 303) |
(3 288) |
(51 569) |
| Transfers recognised - capital |
20 140 |
54 401 |
33 502 |
31 409 |
| Contributions recognised - capital & contributed assets |
- |
- |
- |
- |
| Surplus/(Deficit) after capital transfers & contributions |
4 927 |
51 098 |
30 215 |
(20 160) |
| Share of surplus/(deficit) of associate |
- |
- |
- |
- |
| Surplus/(Deficit) for the year |
4 927 |
51 098 |
30 215 |
(20 160) |
| CAPITAL EXPENDITURE & FUNDS SOURCES |
| Capital expenditure |
24 377 |
55 976 |
53 148 |
45 080 |
| Transfers recognised - capital |
14 828 |
- |
12 651 |
36 376 |
| Public contributions & donations |
627 |
- |
- |
- |
| Borrowing |
- |
- |
- |
- |
| Internally generated funds |
8 921 |
55 976 |
40 497 |
8 704 |
| Total sources of capital funds |
24 377 |
55 976 |
53 148 |
45 080 |
| FINANCIAL POSITION |
| Total current assets |
137 843 |
84 555 |
31 763 |
24 822 |
| Total non current assets |
499 061 |
509 467 |
506 731 |
506 965 |
| Total current liabilities |
45 902 |
45 263 |
44 992 |
68 375 |
| Total non current liabilities |
21 656 |
22 616 |
22 917 |
23 832 |
| Community wealth/Equity |
569 345 |
526 144 |
470 585 |
439 580 |
| CASH FLOWS |
| Net cash from (used) operating |
81 249 |
97 973 |
69 813 |
27 200 |
| Net cash from (used) investing |
(25 686) |
(55 796) |
(39 653) |
(35 323) |
| Net cash from (used) financing |
3 970 |
(2 984) |
(706) |
(629) |
| Cash/cash equivalents at the year end |
112 250 |
52 716 |
28 931 |
(523) |
| UNAUTHORISED, IRREGULAR, FRUITLESS & WASTEFUL EXPENDITURE |
| Unauthorised expenditure |
n/a |
- |
- |
29 318 |
| Irregular expenditure |
n/a |
2 167 |
2 040 |
16 113 |
| Fruitless & wasteful expenditure |
n/a |
214 |
493 |
261 |
| SOURCE |
S71 Unaudited |
S71 Audited |
S71 Audited |
S71 Audited |