Annexure 2.3

City of Cape Town ANNEXURE 2.
2014/2015 to 2016/2017 Capital Adjustments Budget - January 2015

Details of 2015/2016
Fund Source 2015/2016 Approved 2015/2016 Increase/ Total Project
WBS Element Project Description Motivation
description Budget (Aug) Proposed Budget Decrease Cost
City Manager
City Manager
C16.00012 OCM Contingency Provision insurance 70 000
C16.00012-F1 OCM Contingency Provision insurance 2 REVENUE: 70 000 70 000 0
INSURANCE
C16.21005 Computers: Additional 20 000

C16.21005-F1 Computers: Additional 1 EFF 20 000 20 000 0
C16.21006 Replacement of computers 30 000

C16.21006-F1 Replacement of Computers 1 EFF 30 000 30 000 0
C16.21007 Furniture: Additional 20 000

C16.21007-F1 Furniture: Additional 1 EFF 20 000 20 000 0
C16.21010 Office Equipment: Additional 81 360

C16.21010-F1 Office Equipment: Additional 1 EFF 81 360 81 360 0
C16.21011 Replacement of Equipment 21 000

C16.21011-F1 Replacement of Equipment 1 EFF 21 000 21 000 0
Total for City Manager 242 360 242 360 0
Int Strat Comms, Branding & Marketing

C16.12901 Replacement of furniture 80 000
C16.12901-F1 Replacement of Furniture 1 EFF 80 000 80 000 0

Total for Int Strat Comms, Branding & Marketing 480 000 480 000 0
Strategy & Operations

C14.00048 Project and Portfolio Management 36 757 926
C14.00048-F1 Project and Portfolio Management 1 EFF 0 14 000 000 14 000 000 Additional funds required for development and support of enhancements to
the PPM Tool. These enhancements are required in order to integrate
existing organisational processes, procedures and requirements to enable
the tool to be effectively utilised within the organisation.
City Manager 1 2014/2015 to 2016/2017 Capital Adjustments Budget - Jan 2015


C16.21009 Computer Equipment: Additional 76 693

C16.21009-F1 Computer Equipment: Additional 1 EFF 76 693 76 693 0
CPX.0001685 Furniture and office Equip: Additional 78 486

CPX.0001685-F1 Furniture and office Equip: Additional 1 EFF 78 486 78 486 0
Total for Strategy & Operations 231 872 14 231 872 14 000 000
Total for City Manager 954 232 14 954 232 14 000 000
Compliance & Auxiliary Services
CAS Management
C16.21004 Computers: Additional 88 000

C16.21004-F1 Computers: Additional 1 EFF 28 000 28 000 0
CPX.0003107 CAS Contingency Insurance Provision 150 000

CPX.0003107-F1 CAS Contingency Insurance Provision 2 REVENUE: 150 000 150 000 0
INSURANCE
Total for CAS Management 203 000 203 000 0
Executive Support
C16.24002 Computer: Additional 90 000
C16.24002-F1 Computer: Additional 1 EFF 90 000 90 000 0

C16.24004 Furniture Additional 63 000

C16.24004-F1 Furniture Additional 1 EFF 63 000 63 000 0



Compliance & Auxiliary Services 2 2014/2015 to 2016/2017 Capital Adjustments Budget - Jan 2015
Total for Executive Support 450 000 450 000 0
Councillor & Sub Council Support

C13.00164 Ward Allocations 1213 - Subcouncil 24 3 658 378
C13.00164-F1 Ward Allocations 1213 - Subcouncil 24 3 0 3 658 378 3 658 378 2012/13 Balances transferred from the 2014/15 financial year to be
CRR:WardAllocation allocated to projects as part of the 2015/16 Draft Budget process.
C14.00073 Ward Allocations 1314 - Subcouncil 14 28 197

C14.00073-F1 Ward Allocations 1314 - Subcouncil 14 3 0 28 197 28 197 2013/14 Balances transferred from the 2014/15 financial year to be
C14.00074 Ward Allocations 1314 - Subcouncil 23 507 518

C14.00074-F1 Ward Allocations 1314 - Subcouncil 23 3 0 507 518 507 518 2013/14 Balances transferred from the 2014/15 financial year to be
C16.25001 Furniture, Tools & Equipment: Additional 1 229 617

C16.25001-F1 Furniture, Tools & Equipment: Additional 1 EFF 1 229 617 1 229 617 0
C16.25005 Ward Committee Project 250 000

C16.25005-F1 Ward Committee Project 1 EFF 250 000 250 000 0
CPX.0001692 Ward Allocations 1415 - Subcouncil 23 23 137

CPX.0001692-F1 Ward Allocations 1415 - Subcouncil 23 3 0 23 137 23 137 2014/15 Balances transferred to the 2015/16 financial year to be allocated
CRR:WardAllocation to projects as part of the 2015/16 Draft Budget process.
CPX.0001722 Ward Allocations 1415 - Subcouncil 24 1 200 808

CPX.0001722-F1 Ward Allocations 1415 - Subcouncil 24 3 0 1 200 808 1 200 808 2014/15 Balances transferred to the 2015/16 financial year to be allocated
CPX.0001917 Ward Allocations 1415 - Subcouncil 17 491

CPX.0001917-F1 Ward Allocations 1415 - Subcouncil 17 3 0 491 491 2014/15 Balances transferred to the 2015/16 financial year to be allocated


CPX.0003071-F1 Ward Allocations 1314 - Subcouncil 9 3 0 3 399 3 399 2013/14 Balances transferred from the 2014/15 financial year to be

CPX.0003075-F1 Ward Allocations 1314 - Subcouncil 22 3 0 639 639 2013/14 Balances transferred from the 2014/15 financial year to be
CPX.0003899 Ward Allocations 33 300 000

CPX.0003899-F1 Ward Allocations 3 33 300 000 33 300 000 0
CRR:WardAllocation
CPX.0004056 Furniture and Equipment 291 500

CPX.0004056-F1 Furniture and Equipment 4 PGWC CDW 291 500 291 500 0

CPX.0004198-F1 Ward Allocations 1314 - Subcouncil 7 3 0 94 394 94 394 2013/14 Balances transferred from the 2014/15 financial year to be


















Total for Councillor & Sub Council Support 35 071 117 41 183 880 6 112 763
Internal Audit
C15.31001 Furniture & Equipment - Replacement 40 000
C15.31001-F1 Furniture & Equipment - Replacement 1 EFF 40 000 40 000 0
C15.31002 Computer hardware- Replacement 121 444

C15.31002-F1 Computer hardware- Replacement 1 EFF 91 444 91 444 0
Total for Internal Audit 131 444 131 444 0
Forensics, Ethics & Integrity

C16.27003 Equipment: Additional 100 000
C16.27003-F1 Equipment: Additional 1 EFF 100 000 100 000 0

Total for Forensics, Ethics & Integrity 150 000 150 000 0
IDP & Organisational Performance Mngmt

C16.16503 Computers Additional 40 000

C16.16503-F1 Computers Additional 1 EFF 40 000 40 000 0


Total for IDP & Organisational Performance Mngmt 190 000 190 000 0
Legal Services
C16.02130 Office Furniture, Equipment: Additional 20 000
C16.02130-F1 Office Furniture, Equipment: Additional 1 EFF 20 000 20 000 0
C16.02131 IT Equipment: Additional 55 000

C16.02131-F1 IT Equipment: Additional 1 EFF 55 000 55 000 0
C16.12302 Furniture and Equipment: Replacement 110 000

C16.12302-F1 Furniture and Equipment: Replacement 1 EFF 110 000 110 000 0
C16.12303 IT Equipment: Replacement 150 000

C16.12303-F1 IT Equipment: Replacement 1 EFF 150 000 150 000 0
Total for Legal Services 335 000 335 000 0
Ombudsman





Total for Ombudsman 176 000 176 000 0
Integrated Risk Management

Total for Integrated Risk Management 190 000 190 000 0
Total for Compliance & Auxiliary Services 36 896 561 43 009 324 6 112 763
Utility Services
Utility Services Support

C15.82001 Computer Equipment: Additional 70 000
C15.82001-F1 Computer Equipment: Additional 1 EFF 70 000 70 000 0
C15.82002 Furniture Fitting Equipment: Additional 40 000

C15.82002-F1 Furniture Fitting Equipment: Additional 1 EFF 40 000 40 000 0
C15.82099 USS Contingency Provision - Insurance 30 000

C15.82099-F1 USS Contingency Provision - Insurance 2 REVENUE: 30 000 30 000 0
INSURANCE
Total for Utility Services Support 140 000 140 000 0
Cape Town Electricity

C07.01225 SCADA System RTUs 16 947 531
C07.01225-F1 SCADA System RTUs 1 EFF 2 750 000 2 750 000 0
C07.01390 SCADA W Integration (RTU) 22 429 732

C07.01390-F1 SCADA W integration (RTU) 1 EFF 3 000 000 3 000 000 0
C08.84002 HV-cable fault/condition assessment Syst 2 500 000

C08.84002-F1 HV-cable fault/condition assessment Syst 1 EFF 0 1 300 000 1 300 000 Specification and tender not yet ready - delivery before 30 June 2015 not
possible due to long equipment delivery period and the project will
accordingly extend into the 2015/16 financial year at a reworked costing.
C08.84007 HV Switchgear Replacement 34 572 125

C08.84007-F2 HV Switchgear Replacement 3 CRR: Electricity 5 100 000 5 100 000 0
C08.84009 MV Circuit Breaker Replacement 47 419 310

C08.84009-F2 MV Circuit Breaker Replacement 3 CRR: Electricity 7 236 600 7 236 600 0
Utility Services 7 2014/2015 to 2016/2017 Capital Adjustments Budget - Jan 2015

C08.84051 66kV OH Line Refurb (shield/earth wires) 1 650 000

C08.84051-F1 66kV OH line refurb (shield/earth wires) 1 EFF 1 250 000 250 000 -1 000 000 Timing and scope of project to be postponed until condition assessment
has been completed.
C08.84055 132kV line Refurb (shield/earth wires) 11 500 000

C08.84055-F2 132kV line Refurb (shield/earth wires) 3 CRR: Electricity 250 000 250 000 0
C09.84042 132kv OH line refurbish(strain Hardware) 7 700 000

C09.84042-F1 132kv OH line refurbish(strain Hardware) 1 EFF 0 4 050 000 4 050 000 All tenders received were non-responsive and the project will accordingly
extend into the 2015/16 and 2016/17 financial year.
C09.84066 Asbestos Roofing Replace. - Metro Wide 34 318 027

C09.84066-F1 Asbestos Roofing Replace. - Metro Wide 1 EFF 2 000 000 2 000 000 0
C10.84028 66kV OH Surge Arrestor Replacement 1 200 000

C10.84028-F1 66kV OH Surge Arrestor Replacement 1 EFF 950 000 950 000 0
C10.84032 Plattekloof - N1 Reinforcement 83 909 524

C10.84032-F1 Plattekloof - N1 Reinforcement 1 EFF 36 068 900 34 591 800 -1 477 100 Marginal decrease in budget resulting from revised costing which
accommodates tender received and revised timelines
C10.84035 132kV OH Insulator Replacement 12 000 000

C10.84035-F2 132kV OH Insulator Replacement 3 CRR: Electricity 250 000 250 000 0
C12.84063 Steenbras: Rehab. of Exist. Structures 14 328 059

C12.84063-F1 Steenbras: Rehab. of Exist. Structures 1 EFF 1 000 000 0 -1 000 000 Work scope reduced with 2015/16 budget no longer being required.
C12.84078 Outage Management System 37 855 491

C12.84078-F2 Outage Management System 1 EFF 750 000 8 000 000 7 250 000 Additional funds required to accommodate the extension f the consultants
contract and software required not previously budgeted for.
C12.84079 HV Cables - Link box repl & Installation 14 410 596

C12.84079-F1 HV Cables - Link box repl & Installation 1 EFF 3 000 000 2 500 000 -500 000 Updated costing lower than that budgeted for.
C12.84080 Overheads Fencing 935 835

C12.84080-F1 Overheads Fencing 1 EFF 300 000 300 000 0
C13.84075 Hout Bay LV Depot 45 931 635

C13.84075-F2 Hout Bay LV Depot 3 CRR: Electricity 25 704 400 25 704 400 0
C13.84076 City Depot CBD - New 160 746 636

C13.84076-F2 City Depot CBD - New 3 CRR: Electricity 64 521 735 91 976 500 27 454 765 Delay in the implementation of the construction phase of the project due to
the resolution of Heritage issues not been resolved as planned. Increase in
budget resulting from reworked revised costing based on construction
programme revised timelines

C13.84081 Athlone-Philippi: OH Line Undergrounding 86 712 250

C13.84081-F2 Athlone-Philippi: OH Line Undergrounding 4 NT USDG 1 269 000 7 649 250 6 380 250 Overhead line removal moved into 2015/16. Unlikely to be possible to get
cranes into the area with inclement weather anticipated. Safety risk to
public.
C13.84081-F3 Athlone-Philippi: OH Line Undergrounding 3 CRR: Electricity 253 800 253 800 0
C13.84082 Milnerton: Sub-Depot - Street Lighting 27 781 419

C13.84082-F2 Milnerton: Sub-Depot - Street Lighting 3 CRR: Electricity 0 11 861 050 11 861 050 Delay in the implementation of the project caused by the late finalisation of
the design and planning phase. increase in budget resulting from reworked
costing based on construction programme revised timelines.
C14.84071 Steenbras: Refurbishment of Main Plant 190 000 000

C14.84071-F1 Steenbras: Refurbishment of Main Plant 1 EFF 40 000 000 17 500 000 -22 500 000 Project timeline shifted by 18 months due to delay in the appointment of
the service provider caused by protracted section 33 process.
C14.84076 Bloemhof: Stores Upgrade 81 993 836

C14.84076-F2 Bloemhof: Stores Upgrade 3 CRR: Electricity 23 478 100 63 500 990 40 022 890 Delay in the implementation of the project caused by the late finalisation of
the design and planning phase. increase in budget resulting from reworked
costing based on construction programme revised timelines.
C14.84080 SCADA Master Station Upgrade 29 388 270

C14.84080-F1 SCADA Master Station Upgrade 1 EFF 800 000 800 000 0
C15.84070 Steenbras: Reline Steel Penstock 12 000 000

C15.84070-F1 Steenbras: Reline Steel Penstock 1 EFF 12 000 000 12 000 000 0
C15.84071 Broad Road Main Substation Upgrade Ph 3 27 218 200

C15.84071-F1 Broad Road Main Substation Upgrade Ph 3 1 EFF 29 930 380 18 218 200 -11 712 180 Budget reduced due to change in scope resulting in the re-use of some of
the existing network infrastructure equipment.
C15.84079 Bofors Main Substation Upgrade 96 499 036

C15.84079-F1 Bofors Main Substation Upgrade 1 EFF 68 100 930 59 762 740 -8 338 190 Budget reduced due to new shorter cable route being utilised.
C15.84080 Eversdal - Durbanville 66kV OHL Upgrade 19 947 300

C15.84080-F1 Eversdal - Durbanville 66kV OHL Upgrade 1 EFF 0 12 054 100 12 054 100 Route approval delayed by EIA and reservation of land by Property
Management. Only local cable manufacturer in SA has received significant
orders in last month resulting in inadequate capacity to fill the City's order.
The project will accordingly extend into the 2015/16 financial year.
C15.84081 Oakdale Main Substation Upgrade Ph 2 81 630 890

C15.84081-F1 Oakdale Main Substation Upgrade Ph 2 1 EFF 71 630 890 71 630 890 0
C16.00372 Substation Protection Replacement 4 500 000

C16.00372-F1 Substation Protection Replacement 1 EFF 4 500 000 4 500 000 0
C16.00373 Optic Fibre Installations 10 000 000

C16.00373-F1 Optic Fibre Installations 1 EFF 10 000 000 10 000 000 0
C16.00374 PAX and PABX Installations 800 000

C16.00374-F1 PAX and PABX Installations 1 EFF 800 000 800 000 0

C16.00375 Protect Comm Wide Area Network Expansion 600 000

C16.00375-F1 Protect Comm Wide Area Network 1 EFF 600 000 600 000 0
Expansion
C16.01591 PQ System Expansion 600 000

C16.01591-F1 PQ System Expansion 1 EFF 600 000 600 000 0
C16.41914 Prepayment Vending System Upgrading 1 500 000

C16.41914-F1 Prepayment Vending System Upgrading 1 EFF 1 500 000 1 500 000 0
C16.84001 Computer Equipment: Additional 2 000 000

C16.84001-F1 Computer Equipment: Additional 3 CRR: Electricity 2 000 000 2 000 000 0
C16.84002 Computer Equipment: Replacement 1 000 000

C16.84002-F1 Computer Equipment: Replacement 3 CRR: Electricity 1 000 000 1 000 000 0
C16.84003 Communication Equipment: Additional 500 000

C16.84003-F1 Communication Equipment: Additional 3 CRR: Electricity 500 000 500 000 0
C16.84004 System Equipment Replacement: East 40 500 000

C16.84004-F1 System Equipment Replacement: East 1 EFF 40 500 000 40 500 000 0
C16.84005 System Equipment Replacement: North 60 000 000

C16.84005-F1 System Equipment Replacement: North 1 EFF 60 000 000 60 000 000 0
C16.84006 Safety Equipment: Additional 300 000

C16.84006-F1 Safety Equipment: Additional 3 CRR: Electricity 300 000 300 000 0
C16.84007 System Equipment Replacement: South 45 000 000

C16.84007-F1 System Equipment Replacement: South 1 EFF 45 000 000 45 000 000 0
C16.84008 Test Equipment: Additional 6 500 000

C16.84008-F1 Test Equipment: Additional 3 CRR: Electricity 5 000 000 5 000 000 0
C16.84010 Metering Replacement 4 000 000

C16.84010-F1 Metering Replacement 1 EFF 4 000 000 4 000 000 0
C16.84012 HV Substation Ground Surfacing 3 500 000

C16.84012-F1 HV Substation Ground Surfacing 1 EFF 1 000 000 1 000 000 0
C16.84016 Vehicles: Replacement 29 125 300

C16.84016-F1 Vehicles: Replacement 3 CRR: Electricity 22 125 300 22 125 300 0
C16.84018 Mechanical Plant: Additional 700 000

C16.84018-F1 Mechanical Plant: Additional 3 CRR: Electricity 600 000 600 000 0
C16.84027 Mechanical Plant: Replacement 150 000

C16.84027-F1 Mechanical Plant: Replacement 3 CRR: Electricity 150 000 150 000 0

C16.84038 Office Equipment & Furniture 1 500 000

C16.84038-F1 Office Equipment & Furniture 3 CRR: Electricity 1 500 000 1 500 000 0
C16.84039 Security Equipment: Additional 16 000 000

C16.84039-F1 Security Equipment: Additional 3 CRR: Electricity 7 000 000 7 000 000 0
C16.84040 Tools & Equipment: Additional 2 500 000

C16.84040-F1 Tools & Equipment: Additional 3 CRR: Electricity 2 500 000 2 500 000 0
C16.84046 Service Connections (Tariff): North 4 500 000

C16.84046-F1 Service Connections (Tariff): North 4 PRIVATE SECTOR 4 500 000 4 500 000 0
FIN
C16.84047 Service Connections (Tariff): East 3 200 000

C16.84047-F1 Service Connections (Tariff): East 4 PRIVATE SECTOR 3 200 000 3 200 000 0
FIN
C16.84048 Service Connections (Tariff): South 4 200 000

C16.84048-F1 Service Connections (Tariff): South 4 PRIVATE SECTOR 3 500 000 3 500 000 0
FIN
C16.84055 Facilities Alterations & Upgrading 60 000 000

C16.84055-F1 Facilities Alterations & Upgrading 3 CRR: Electricity 10 000 000 10 000 000 0
C16.84061 Prepayment Meter Replacement 20 000 000

C16.84061-F1 Prepayment Meter Replacement 1 EFF 20 000 000 20 000 000 0
C16.84066 Substation Fencing - South 8 000 000

C16.84066-F1 Substation Fencing - South 1 EFF 5 000 000 5 000 000 0
C16.84068 Substation Fencing- North 6 000 000

C16.84068-F1 Substation Fencing- North 1 EFF 5 500 000 5 500 000 0
C16.84069 Substation Fencing - East 4 500 000

C16.84069-F1 Substation Fencing - East 1 EFF 4 500 000 4 500 000 0
C16.84070 Atlantis Industrial New Main Substation 105 202 200

C16.84070-F1 Atlantis Industrial New Main Substation 1 EFF 20 358 800 85 000 000 64 641 200 Project accelerated because of risk to security of supply caused by earlier
than anticipated load growth.
C16.84099 ES Contingency Provision - Insurance 1 000 000

C16.84099-F1 ES Contingency Provision - Insurance 2 REVENUE: 1 000 000 1 000 000 0
INSURANCE
C16.84111 Serv Conn (Quote): North 31 200 000

C16.84111-F1 Serv Conn (Quote): North 4 PRIVATE SECTOR 10 000 000 10 000 000 0
FIN
C16.84111-F2 Serv Conn (Quote): North 3 BICL Elec Serv Gen 21 200 000 21 200 000 0

C16.84112 Serv Conn (Quote): East 24 000 000

C16.84112-F1 Serv Conn (Quote): East 4 PRIVATE SECTOR 7 000 000 7 000 000 0
FIN
C16.84112-F2 Serv Conn (Quote): East 3 BICL Elec Serv Gen 17 000 000 17 000 000 0
C16.84113 Serv Conn (Quote): South 15 900 000

C16.84113-F1 Serv Conn (Quote): South 4 PRIVATE SECTOR 7 100 000 7 100 000 0
FIN
C16.84113-F2 Serv Conn (Quote): South 3 BICL Elec Serv Gen 8 800 000 8 800 000 0
C16.84114 System Infrastructure: North 36 800 000

C16.84114-F2 System Infrastructure: North 1 EFF 36 800 000 36 800 000 0
C16.84115 System Infrastructure: East 31 200 000

C16.84115-F2 System Infrastructure: East 1 EFF 31 200 000 31 200 000 0
C16.84116 System Infrastructure: South 45 000 000

C16.84116-F2 System Infrastructure: South 1 EFF 45 000 000 45 000 000 0
C16.84120 MV Switchgear Refurbishment: North 35 000 000

C16.84120-F1 MV Switchgear Refurbishment: North 1 EFF 35 000 000 35 000 000 0
C16.84121 MV Switchgear Refurbishment: East 14 700 000

C16.84121-F1 MV Switchgear Refurbishment: East 1 EFF 14 700 000 14 700 000 0
C16.84122 MV Switchgear Refurbishment: South 22 000 000

C16.84122-F1 MV Switchgear Refurbishment: South 1 EFF 22 000 000 22 000 000 0
C16.84259 Street Lighting: City Wide 45 000 000

C16.84259-F1 Street Lighting: City Wide 3 CRR: Electricity 45 000 000 45 000 000 0
C16.84260 Street Lighting: City Wide 17 000 000

C16.84260-F1 Street Lighting: City Wide 4 NT USDG 11 000 000 17 000 000 6 000 000 Budget reduced by GPRC as part a reprioritisation process.
C16.84384 Electrification 8 000 000

C16.84384-F2 Electrification 4 DME - INEP 8 000 000 8 000 000 0

C16.84385-F2 Electrification 3 CRR: Electricity 8 000 000 8 000 000 0
C16.84389 Electrification- Backyarders 26 245 015

C16.84389-F2 Electrification- Backyarders 4 NT USDG 75 000 000 26 245 015 -48 754 985 Budget reduced by GPRC as part a reprioritisation process.

C16.84390-F2 Electrification 4 NT USDG 119 746 200 50 000 000 -69 746 200 Budget reduced by GPRC as part a reprioritisation process.
C16.84391 Electrification-Backyarders Infrastr. 27 500 000

C16.84391-F1 Electrification-Backyarders Infrastr. 3 CRR: Electricity 27 500 000 27 500 000 0

CPX.0001558 Bloemhof Network Control Centre 26 287 040

CPX.0001558-F1 Bloemhof Network Control Centre 3 CRR: Electricity 0 23 401 300 23 401 300 The project has been delayed pending the outcome of an investigation into
the staffing accommodation requirements for the Outage Management
System. The project will accordingly extend into the 2015/16 financial year.
CPX.0002142 Woodstock Sw/S - Switchgear Refurb 10 000 000

CPX.0002142-F1 Woodstock Sw/S - Switchgear Refurb 1 EFF 0 6 500 000 6 500 000 Material and contractor availability has necessitated the moving of this
project to the 2015/16 & 2016/17 financial years.
CPX.0003392 Revenue Insurance: Radios 10 000

CPX.0003392-F2 Revenue Insurance: Radios 3 CRR: Electricity 10 000 10 000 0
CPX.0003393 Revenue Insurance: Tools & Equipment 15 000

CPX.0003393-F2 Revenue Insurance: Tools & Equipment 3 CRR: Electricity 15 000 15 000 0
CPX.0003394 Revenue Insurance: Computer Equipment 25 000

CPX.0003394-F2 Revenue Insurance: Computer Equipment 3 CRR: Electricity 25 000 25 000 0
CPX.0003425 Newlands Main Substation Reinforcement 495 000

CPX.0003425-F1 Newlands Main Substation Reinforcement 1 EFF 22 058 800 0 -22 058 800 Budget reduced due to change in scope resulting in the re-use of some of
the existing network infrastructure equipment.
CPX.0003495 Athlone Gas Turbine Fire Suppression 1 456 950

CPX.0003495-F1 Athlone Gas Turbine Fire Suppression 3 CRR: Electricity 800 000 800 000 0
CPX.0003498 AGT Generator protection relay upgrade 300 000

CPX.0003498-F1 AGT Generator protection relay upgrade 3 CRR: Electricity 300 000 300 000 0
CPX.0003499 RGT Generator protection relay upgrade 100 000

CPX.0003499-F1 RGT Generator protection relay upgrade 1 EFF 300 000 100 000 -200 000 Latest project costing reflects a reduced budgetary requirement.
CPX.0003504 UPS Replacement - Newlands 5 500 000

CPX.0003504-F1 UPS Replacement - Newlands 1 EFF 5 500 000 5 500 000 0
CPX.0003506 City 33kV Gas Cable Replacement 45 796 850

CPX.0003506-F1 City 33kV Gas Cable Replacement 3 CRR: Electricity 28 000 000 29 959 370 1 959 370 Delays in obtaining the final approvals for the route through the Cape Town
CBD has resulted in a slight delay in issuing the tender with a required
marginal increase in 2015/16.
CPX.0003512 M/Plain / Steenbras - Fibre Pilot Replac 9 500 000

CPX.0003512-F1 M/Plain / Steenbras - Fibre Pilot Replac 1 EFF 1 208 447 0 -1 208 447 Project moved to coincide with Steenbras Power Station outage in 2016/17.
CPX.0003626 HV - Switch/ Stat Battery Replacement 850 000

CPX.0003626-F1 HV - Switch/ Stat Battery Replacement 1 EFF 0 200 000 200 000 This need was only identified based on problems experienced during the
most recent load shedding .
CPX.0004006 Noordhoek LV Depot 27 381 558

CPX.0004006-F1 Noordhoek LV Depot 3 CRR: Electricity 0 13 344 390 13 344 390 Delay in the implementation of the construction phase of the project due to
the need for an EIA. Increase in budget resulting from reworked revised
costing based on construction programme revised timelines

CPX.0004083 Electricity Demand Side Management 6 900 000

CPX.0004083-F1 Electricity Demand Side Management 4 NT EE & DSM 6 900 000 6 900 000 0
CPX.0004856 HV OH Line Refurbish (structures) 23 000 000

CPX.0004856-F1 HV OH Line Refurbish (structures) 1 EFF 0 9 840 000 9 840 000 Specification and tender not yet ready - execution of work before 30 June
2015 not possible, budget is for professional fees.
Total for Cape Town Electricity 1 305 492 282 1 353 255 695 47 763 413
Solid Waste Management

C16.85004 Replace:Waste Info & Infrastruc. FY2016 1 700 000
C16.85004-F1 Replace:Waste Info & Infrastruc. FY2016 1 EFF 1 700 000 1 700 000 0
C16.85005 Additional: Shipping Containers FY2016 1 000 000

C16.85005-F1 Additional: Shipping Containers FY2016 1 EFF 1 000 000 1 000 000 0
C16.85006 SW Contingency prov. insurance FY2016 4 000 000

C16.85006-F1 SW Contingency prov. insurance FY2016 2 REVENUE: 4 000 000 4 000 000 0
INSURANCE
C16.85007 Replacement: Plant & Vehicles FY2016 78 000 000

C16.85007-F2 Replacement: Plant & Vehicles FY2016 3 CRR: Solid Waste 59 000 000 59 000 000 0
C16.85009 Additional: Trunk Radios FY2016 400 000

C16.85009-F1 Additional: Trunk Radios FY2016 1 EFF 400 000 400 000 0
C16.85010 Additional: Mechanical Equipment FY2016 500 000

C16.85010-F1 Additional: Mechanical Equipment FY2016 1 EFF 500 000 500 000 0
C16.85011 Add: Furniture & Equip. - Rates FY2016 411 563

C16.85011-F1 Add: Furniture & Equip. - Rates FY2016 1 EFF 411 563 411 563 0
C16.85012 Add: Furniture & Equip. - Tariff FY2016 165 373

C16.85012-F1 Add: Furniture & Equip. - Tariff FY2016 1 EFF 165 373 165 373 0
C16.85014 New Landfill Site Infrastructure 74 000 000

C16.85014-F1 New Landfill Site Infrastructure 1 EFF 74 000 000 74 000 000 0
C16.85015 Upgrading facilities FY2016 26 501 842

C16.85015-F1 Upgrading facilities FY2016 1 EFF 26 501 842 26 501 842 0
C16.85016 New Transfer Station Infrastructure 17 850 000

C16.85016-F1 New Transfer Station Infrastructure 1 EFF 6 000 000 17 850 000 11 850 000 The Construction of the New Drop-offs at Swartklip & Faure has been
delayed as a result of Specifications from the 2014/15 to 2015/16 Financial
Years

CPX.0001616 Bellville Transfer Station 198 974 921

CPX.0001616-F1 Bellville Transfer Station 1 EFF 14 000 000 44 000 000 30 000 000 The fatal accident at the Bellville Transfer Station resulted in delays and
funds had to be moved from the 2014/15 to 2015/16 Financial Years.
CPX.0001616-F2 Bellville Transfer Station 4 NT USDG 5 000 000 5 000 000 0
CPX.0003136 Purchase of Land Regional Landfill 100 000 000

CPX.0003136-F1 Purchase of Land Regional Landfill 3 CRR: Solid Waste 100 000 000 100 000 000 0
CPX.0003137 Dev of the Regional Landfill Site 181 000 000

CPX.0003137-F1 Dev of the Regional Landfill Site 1 EFF 1 000 000 1 000 000 0
CPX.0003178 Rehab of Vissershok North L/Fill FY2016 111 361 428

CPX.0003178-F1 Rehab of Vissershok North L/Fill FY2016 2 REVENUE 0 105 962 937 105 962 937 To ensure that we comply with GRAP 17 & 19 we are required to make
provision with the start of a New Landfill Site for the Total rehabilitation of
that site.The provision was made in the 2014/15 Financial year with the
understanding that the Informal Settlement on the site would have been
moved. Attempts are being made to move the Informal Settlement, but we
do not foresee at this time that the complement would have been removed.
We are therefore moving the funds to the 2015/16 Financial Year. The
amount has also reduced as a result of the Actuarial valuation for the
2015/16 Financial Year.
CPX.0003204 Upgrading of Drop-off Facilities FY2016 15 326 732

CPX.0003204-F1 Upgrading of Drop-off Facilities FY2016 1 EFF 15 326 732 15 326 732 0
Total for Solid Waste Management 309 005 510 456 818 447 147 812 937
Water & Sanitation

C06.30147 Kraaifontein Wastewater Treatment Works 50 866 087
C06.30147-F1 Kraaifontein Wastewater Treatment Works 1 EFF 3 000 000 3 000 000 0
C06.30148 Mitchells Plain Wastewater Treatment Wor 164 509 767

C06.30148-F1 Mitchells Plain Wastewater Treatment Wor 1 EFF 4 100 000 4 100 000 0
C06.30148-F3 Mitchells Plain Wastewater Treatment Wor 4 NT USDG 45 909 951 51 409 951 5 500 000 Budget incorrectly captured on C13.86010-F2 Mitchells Plain WWTW-
Improvements Phase2 instead of C06.30148-F3.
C07.00407 Northern Area Sewer Thornton 150 179 338

C07.00407-F1 Northern Area Sewer Thornton 1 EFF 0 6 000 000 6 000 000 Project has been rephased due to delays caused in 2014/15 financial year.
C08.11114 Trappies Sewerage System 65 836 967

C08.11114-F1 Trappies Sewerage System 1 EFF 10 000 000 10 000 000 0
C08.86027 Somerset West Bus. Park Main sewer 68 207 674

C08.86027-F1 Somerset West Bus. Park Main sewer 1 EFF 20 000 000 20 000 000 0
C08.86038 Main Rd Upgrade M/Berg to Clovelly Rehab 129 326 240

C08.86038-F1 Main Rd Upgrade M/Berg to Clovelly Rehab 1 EFF 17 000 000 17 000 000 0

C09.86015 Rehab Outfall Sewers Pentz Sandrift m/qu 82 555 442

C09.86015-F1 Rehab Outfall Sewers Pentz Sandrift m/qu 1 EFF 12 000 000 12 000 000 0
C10.86030 Wildevoelvlei WWTW-Upgrade dewatering 10 000 000

C10.86030-F1 Wildevoelvlei WWTW-Upgrade dewatering 1 EFF 10 000 000 10 000 000 0
C10.86033 Zandvliet WWTW-Extension 668 094 533

C10.86033-F1 Zandvliet WWTW-Extension 1 EFF 15 000 000 40 000 000 25 000 000 Total Project cost to be in the order of approximately R900 million.
additional funding required to complete project I three financial years.
C10.86033-F3 Zandvliet WWTW-Extension 4 NT USDG 52 000 000 113 549 623 61 549 623 Cost of the Project demands that the budget allocation for this project
increases in order to achieve the capacity upgrade of the Zandvliet
WWTW. C10 86033-F2 will be increased to R130 000 000.
C10.86130 Regional resources development 120 145 035

C10.86130-F1 Regional resources development 1 EFF 10 000 000 10 000 000 0
C11.86060 Philippi Collector Sewer 133 460 000

C11.86060-F1 Philippi Collector Sewer 1 EFF 2 000 000 2 000 000 0
C11.86060-F3 Philippi Collector Sewer 4 NT USDG 5 000 000 5 000 000 0
C11.86063 Potsdam WWTW - Extension 190 453 214

C11.86063-F1 Potsdam WWTW - Extension 1 EFF 40 000 000 40 000 000 0
C11.86063-F3 Potsdam WWTW - Extension 4 NT USDG 40 300 000 40 300 000 0
C11.86077 Bulk Water Augmentation Scheme 1 113 506 405

C11.86077-F1 Bulk Water Augmentation Scheme 1 EFF 20 000 000 20 000 000 0
C11.86077-F2 Bulk Water Augmentation Scheme 3 CRR: Water 27 800 000 27 800 000 0
C11.86077-F4 Bulk Water Augmentation Scheme 4 NT USDG 17 000 000 17 000 000 0
C12.86019 TMS Aquifer Deep Borehole 39 851 382

C12.86019-F2 TMS Aquifer Deep Borehole 1 EFF 15 000 000 15 000 000 0
C12.86053 On-line effluent monitoring at all WWTW 2 000 000

C12.86053-F1 On-line effluent monitoring at all WWTW 1 EFF 1 000 000 1 000 000 0
C12.86057 Hout Bay Outfall-Refurbish equipment 25 000 000

C12.86057-F1 Hout Bay Outfall-Refurbish equipment 1 EFF 14 700 000 14 700 000 0
C12.86059 Macassar WWTW-extension 55 000 000

C12.86059-F1 Macassar WWTW-extension 1 EFF 5 000 000 5 000 000 0
C12.86074 Construction of new Head Office 212 758 576

C12.86074-F1 Construction of new Head Office 1 EFF 70 900 000 70 900 000 0
C12.86075 Northern Regional Sludge Facility 386 558 639

C12.86075-F1 Northern Regional Sludge Facility 1 EFF 10 000 000 10 000 000 0
C12.86075-F2 Northern Regional Sludge Facility 4 NT USDG 15 000 000 15 000 000 0

C12.86082 Water Supply at Baden Powell Dr to Khaye 115 303 000

C12.86082-F1 Water Supply at Baden Powell Dr to Khaye 4 NT USDG 6 500 000 6 500 000 0
C13.86002 Upgrade clarifiers - Bellville WWTW 30 000 000

C13.86002-F1 Upgrade clarifiers - Bellville WWTW 1 EFF 5 000 000 5 000 000 0
C13.86003 Replacement Blowers - Bellville WWTW 20 000 000

C13.86003-F1 Replacement Blowers - Bellville WWTW 1 EFF 20 000 000 20 000 000 0
C13.86005 Cape Flats WWTW-Refurbish various struct 108 319 297

C13.86005-F1 Cape Flats WWTW-Refurbish various struct 1 EFF 17 000 000 17 000 000 0
C13.86010 Mitchells Plain WWTW-Improvements Phase2 107 900 000

C13.86010-F1 Mitchells Plain WWTW-Improvements 1 EFF 13 000 000 13 000 000 0
Phase2
C13.86010-F2 Mitchells Plain WWTW-Improvements 4 NT USDG 5 500 000 0 -5 500 000 Budget incorrectly captured on C13.86010-F2 Mitchells Plain WWTW-
Phase2 Improvements Phase2 instead of C06.30148-F3.
C13.86044 Philadelphia WWTW-Improvement 800 000

C13.86044-F1 Philadelphia WWTW-Improvement 1 EFF 800 000 800 000 0
C13.86053 Completion of Cape Flats III Bulk Sewer 182 028 074
C13.86053-F1 Completion of Cape Flats III Bulk Sewer 4 NT USDG 30 725 000 60 000 000 29 275 000 Project has been rephased due to delays caused in 2014/15 financial year.
C13.86053-F2 Completion of Cape Flats III Bulk Sewer 1 EFF 56 000 000 21 000 000 -35 000 000 Project has been rephased due to delays caused in 2014/15 financial year.
C13.86081 Athlone WWTW-Capacity Extension-phase 1 210 500 000

C13.86081-F2 Athlone WWTW-Capacity Extension-phase 1 4 NT USDG 500 000 500 000 0
C14.86001 Penhill Sewer Installation 17 118 575

C14.86001-F1 Penhill Sewer Installation 1 EFF 5 000 000 5 000 000 0
C14.86043 Melkbos WWTW-Effluent Disinfection 22 300 000

C14.86043-F1 Melkbos WWTW-Effluent Disinfection 1 EFF 12 000 000 12 000 000 0
C14.86044 Wesfleur WWTW-Capacity Extension USDG 18 350 000

C14.86044-F2 Wesfleur WWTW-Capacity Extension USDG 4 NT USDG 5 000 000 5 000 000 0
C14.86056 Spes Bona Reservoir 35 Ml 50 308 300

C14.86056-F1 Spes Bona Reservoir 35 Ml 4 NT USDG 14 000 000 14 000 000 0
C14.86056-F2 Spes Bona Reservoir 35 Ml 1 EFF 12 000 000 12 000 000 0
C14.86056-F3 Spes Bona Reservoir 35 Ml 3 BICL Water:N Corri 6 000 000 6 000 000 0
C14.86073 Fisantekraal Housing Garden City - Water 27 835 215

C14.86073-F1 Fisantekraal Housing Garden City - Water 4 NT USDG 300 749 300 749 0
C14.86074 Fisantekraal Housing Garden City - Sewer 11 658 479

C14.86074-F1 Fisantekraal Housing Garden City - Sewer 4 NT USDG 609 202 609 202 0

C15.86044 Mfuleni: Upgrade Outfall Sewer P/station 7 000 000

C15.86044-F1 Mfuleni: Upgrade Outfall Sewer P/station 1 EFF 250 000 250 000 0
C15.86045 Rietvlei P/Station, R/Main Bottelary 32 200 000

C15.86045-F1 Rietvlei P/Station, R/Main Bottelary 1 EFF 20 000 000 20 000 000 0
C15.86046 West Beach S/Pumpstation and rising Main 10 500 000

C15.86046-F1 West Beach S/Pumpstation and rising Main 3 BICL Sewer:Tyg N 10 000 000 10 000 000 0
C16.86004 Replacement of Plant & Equipment 15/16 250 000

C16.86004-F1 Replacement of Plant & Equipment 15/16 1 EFF 250 000 250 000 0
C16.86005 Plant & Equipment Additional 15/16 1 250 000

C16.86005-F1 Plant & Equipment Additional 15/16 1 EFF 1 250 000 1 250 000 0
C16.86006 WS contingency provision - Insurance 500 000

C16.86006-F1 WS contingency provision - Insurance 2 REVENUE: 500 000 500 000 0
INSURANCE
C16.86007 Pressure Management: COCT 20 000 000

C16.86007-F1 Pressure Management: COCT 1 EFF 20 000 000 20 000 000 0
C16.86009 Development of Additional Infrastructure 15 000 000

C16.86009-F1 Development of Additional Infrastructure 1 EFF 5 000 000 5 000 000 0
C16.86010 BW Infrastructure Replacement 15/16 20 000 000

C16.86010-F1 BW Infrastructure Replacement 15/16 1 EFF 20 000 000 20 000 000 0
C16.86012 Furniture & Equipment: Additional 1 000 000

C16.86012-F1 Furniture & Equipment: Additional 1 EFF 1 000 000 1 000 000 0
C16.86013 IT:System, Infrastructure Equipment 7 000 000

C16.86013-F1 IT:System, Infrastructure Equipment 1 EFF 7 000 000 7 000 000 0
C16.86014 Water retic at Macassar Housing Dev Area 375 000

C16.86014-F1 Water retic at Macassar Housing Dev Area 4 NT USDG 375 000 375 000 0
C16.86015 Bardale upgrade sewers 4 000 000

C16.86015-F2 Bardale upgrade sewers 4 NT USDG 1 250 000 1 250 000 0
C16.86016 Treated Effluent: Reuse & Inf Upgrades 30 000 000

C16.86016-F1 Treated Effluent: Reuse & Inf Upgrades 1 EFF 30 000 000 30 000 000 0
C16.86017 Zone Metering 4 000 000

C16.86017-F1 Zone Metering 1 EFF 4 000 000 4 000 000 0
C16.86018 Laboratory Equipment: Additional 2 600 000

C16.86018-F1 Laboratory Equipment: Additional 1 EFF 2 600 000 2 600 000 0

C16.86019 Refurbishment of Labs 400 000

C16.86019-F1 Refurbishment of Labs 1 EFF 400 000 400 000 0
C16.86020 Laboratory Extension SANS 4 000 000

C16.86020-F1 Laboratory Extension SANS 1 EFF 4 000 000 4 000 000 0
C16.86021 Logger installations 5 000 000

C16.86021-F1 Logger Installations 1 EFF 5 000 000 5 000 000 0
C16.86023 Specialised Equipment: Additional 4 000 000

C16.86023-F1 Specialised Equipment: Additional 1 EFF 4 000 000 4 000 000 0
C16.86024 Vehicles,Plant Equip: Additional Flt Man 25 000 000

C16.86024-F1 Vehicles,Plant Equip: Additional Flt Man 1 EFF 25 000 000 25 000 000 0
C16.86030 Meter Replacement Program 199 000 000

C16.86030-F1 Meter Replacement Program 1 EFF 199 000 000 199 000 000 0
C16.86031 Sewer Projects as per Master Plan 5 000 000

C16.86031-F1 Sewer Projects as per Master Plan 1 EFF 5 000 000 5 000 000 0
C16.86032 Water Projects as per Master Plan 6 000 000

C16.86032-F1 Water Projects as per Master Plan 1 EFF 2 000 000 2 000 000 0
C16.86033 TOC Infrastructure Development 8 000 000

C16.86033-F1 TOC Infrastructure Development 1 EFF 2 000 000 2 000 000 0
C16.86034 Bulk Water ( Housing Projects) 988 173

C16.86034-F1 Bulk Water ( Housing Projects) 4 NT USDG 3 000 000 988 173 -2 011 827 Budget amended due to USDG funding repriorised by the GPRC.
C16.86035 Furniture,Tools & Equip: Additional WWTW 300 000

C16.86035-F1 Furniture,Tools & Equip: Additional WWTW 1 EFF 300 000 300 000 0
C16.86036 Sundry Equip: Additional various WWTW 300 000

C16.86036-F1 Sundry Equip: Additional various WWTW 1 EFF 300 000 300 000 0
C16.86037 Informal Settlements Sanitation Installa 20 000 000

C16.86037-F1 Informal Settlements Sanitation Installa 1 EFF 20 000 000 20 000 000 0
C16.86038 Replace & Upgr Sewer Network (Citywide) 45 000 000

C16.86038-F1 Replace & Upgr Sewer Network (Citywide) 1 EFF 45 000 000 45 000 000 0
C16.86039 Replace & Upgr Water Network (citywide) 50 000 000

C16.86039-F1 Replace & Upgr Water Network (Citywide) 1 EFF 50 000 000 50 000 000 0
C16.86040 Infrastructure Replace/Refurbish - WWTW 33 900 000

C16.86040-F1 Infrastructure Replace/Refurbish - WWTW 1 EFF 33 900 000 33 900 000 0

C16.86041 Informal settlements water installations 4 000 000

C16.86041-F1 Informal settlements water installations 1 EFF 3 000 000 3 000 000 0
C16.86042 Rehab of Sewer Network (USDG Citywide) 5 000 000

C16.86042-F1 Rehab of Sewer Network (USDG Citywide) 4 NT USDG 5 000 000 5 000 000 0
C16.86043 Rehab of Water Network (USDG Citywide) 5 000 000

C16.86043-F1 Rehab of Water Network (USDG Citywide) 4 NT USDG 3 000 000 5 000 000 2 000 000 Budget amended due to USDG funding repriorised by the GPRC.
C16.86044 Water Meters (Retic) 11 000 000

C16.86044-F1 Water Meters (Retic) 4 PRIVATE SECTOR 11 000 000 11 000 000 0
FIN
C16.86045 Water Meters New Connections 11 000 000

C16.86045-F1 Water Meters New Connections 3 CRR: Water 6 000 000 6 000 000 0
CPX.0001843 Mitchell's Plain depot 7 500 000

CPX.0001843-F1 Mitchell's Plain depot 1 EFF 0 4 000 000 4 000 000 Project was delayed in 2014/15 and a provision of R4m are required to
complete the project in 2015/16 project. R4m to be transferred from
C15.86045-F1 Rietvlei Pumpstation R main Bottelary.
CPX.0001888 Furniture, Tools & Equip Additional WDM 100 000

CPX.0001888-F1 Furniture, Tools & Equip Additional WDM 1 EFF 100 000 100 000 0
CPX.0002122 Telemetry Automation (Retic) 3 000 000

CPX.0002122-F1 Telemetry Automation (Retic) 1 EFF 3 000 000 3 000 000 0
CPX.0002489 Bulk Sewer (Housing Projects) 20 387 204

CPX.0002489-F1 Bulk Sewer (Housing Projects) 4 NT USDG 3 500 000 9 987 204 6 487 204 Budget amended due to USDG funding repriorised by the GPRC.
CPX.0002760 Repl & Upgr Sew Pumpstn FY2016(Citywide) 12 100 000

CPX.0002760-F1 Repl & Upgr Sew Pumpstn FY2016(Citywide) 1 EFF 5 000 000 5 000 000 0
CPX.0002895 Repl & Upgr Sew Pumpstn FY2016(Citywide) 2 000 000

CPX.0002895-F1 Repl & Upgr Sew Pumpstn FY2016(Citywide) 4 NT USDG 2 000 000 2 000 000 0
CPX.0003851 Contermanskloof Reservoir 95 350 000

CPX.0003851-F1 Contermanskloof Reservoir 1 EFF 49 000 000 49 000 000 0
CPX.0003893 OSEC (Electrolytic Chlorination Infr) 75 566 641

CPX.0003893-F1 OSEC (Electrolytic Chlorination Infr) 1 EFF 9 000 000 9 000 000 0
CPX.0003895 Steenbras Reservoir 94 505 000

CPX.0003895-F1 Steenbras Reservoir 1 EFF 2 000 000 2 000 000 0
CPX.0004096 Energy Efficiency & Demand Side Manageme 5 400 000

CPX.0004096-F1 Energy Efficiency & Demand Side 4 NT EE & DSM 5 400 000 5 400 000 0
Manageme

CPX.0004174 Bloekombos Sewer Pumpstation 23 350 000

CPX.0004174-F1 Bloekombos Sewer Pumpstation 4 NT USDG 0 2 700 000 2 700 000 Project rephrased over three financial years as decided on 2014/15
financial year.
Total for Water & Sanitation 1 322 019 902 1 422 019 902 100 000 000
Total for Utility Services 2 936 657 694 3 232 234 044 295 576 350
Community Services
Projects, Strategy & Support

C16.92000 CSS Contingency Provision - Insurance 300 000
C16.92000-F1 CSS Contingency Provision - Insurance 2 REVENUE: 300 000 300 000 0
INSURANCE
Total for Projects, Strategy & Support 300 000 300 000 0
City Parks
C06.00282 Develop Metro South-East Cemetery 8 980 790
C06.00282-F4 Develop Metro South-East Cemetery 4 NT USDG 2 500 000 2 500 000 0
C07.00674 Maitland Cemetery Upgrade Roads & Infras 11 377 247

C07.00674-F2 Maitland Cemetery Upgrade Roads & Infras 4 NT USDG 1 000 000 1 000 000 0
C08.94050 Regional Park Upg:Durbanville Rose Garde 3 957 399

C08.94050-F1 Regional Park Upg:Durbanville Rose Garde 1 EFF 700 000 500 000 -200 000 Budget reduced from 2015/2016 - 2018/2019 as a result of change in
scope of project. A portion of savings transferred to make provision for
additional and replacement furniture and associated equipment due to the
employment of new staff and upgrading of staff facilities. Other savings
transferred to various other EFF projects.
C09.94001 Welmoed Cemetery Development 21 635 858

C09.94001-F4 Welmoed Cemetery Development 4 NT USDG 1 500 000 7 000 000 5 500 000 Budget amended due to USDG funding repriorised by the GPRC.
C09.94007 Develop Districtpark: Jack Muller,Bellvi 11 683 146

C09.94007-F1 Develop Districtpark: Jack Muller,Bellvi 1 EFF 1 000 000 841 700 -158 300 The reduction in budget is as a result of change to scope of project.
Savings to be utilised to fund other EFF projects where the scope has
changed and higher tender prices are anticipated.
C09.94008 Khayelitsha Wetlands Park Upgrade 17 533 951

C09.94008-F3 Khayelitsha Wetlands Park Upgrade 4 NT USDG 1 000 000 1 000 000 0
C09.94014 Atlantis Cemetery Upgrade 11 497 170

C09.94014-F2 Atlantis Cemetery Upgrade 4 NT USDG 0 3 500 000 3 500 000 Budget amended due to USDG funding repriorised by the GPRC.
C10.94001 Vaalfontein Cemetery Development 7 266 264

C10.94001-F3 Vaalfontein Cemetery Development 4 NT USDG 1 500 000 2 500 000 1 000 000 Budget amended due to USDG funding repriorised by the GPRC.
Community Services 21 2014/2015 to 2016/2017 Capital Adjustments Budget - Jan 2015

C12.94007 Upgrade Camps Bay Beach Front 1 499 989

C12.94007-F1 Upgrade Camps Bay Beach Front 1 EFF 500 000 500 000 0
C12.94008 Company's Garden 3 300 000

C12.94008-F1 Company's Garden 1 EFF 500 000 1 100 000 600 000 The Company Gardens is one of the City's heritage assets. Major
upgrades are planned over the next five financial years. The increase in
budget is as a result of change to scope and anticipated higher tender
prices.
C12.94010 Wesbank POS system development 5 090 312

C12.94010-F1 Wesbank POS system development 4 NT USDG 1 000 000 1 000 000 0
C12.94012 Macassar POS system development 3 399 900

C12.94012-F1 Macassar POS system development 4 NT USDG 1 000 000 1 000 000 0
C14.94064 Upgrading: Eendrag Park, Bellville South 850 000

C14.94064-F1 Upgrading: Eendrag Park, Bellville South 4 NT USDG 850 000 850 000 0
C14.94065 Upgrading of Springfield Park, Belhar 1 250 000

C14.94065-F1 Upgrading of Springfield Park, Belhar 4 NT USDG 750 000 750 000 0
C14.94067 Upgrading of Terrawa Park, Roosendal, De 750 000

C14.94067-F1 Upgrading of Terrawa Park, Roosendal, De 4 NT USDG 750 000 750 000 0
C14.94068 Upgrading of Kunene Park, Leiden, Delft 1 100 000

C14.94068-F1 Upgrading of Kunene Park, Leiden, Delft 4 NT USDG 750 000 750 000 0
C14.94071 Upgrading Milhous Str Park, Delft South 0

C14.94071-F1 Upgrading Milhous Str Park, Delft South 4 NT USDG 550 000 0 -550 000 Budget amended due to USDG funding repriorised by the GPRC.
C14.94087 Upgrade Chari Street Park, Leiden, Delft 1 500 000

C14.94087-F1 Upgrade Chari Street Park, Leiden, Delft 4 NT USDG 750 000 750 000 0
C14.94098 Wallacedene Phase 6: Park Development 3 000 000

C14.94098-F1 Wallacedene Phase 6: Park Development 4 NT USDG 1 000 000 1 000 000 0
C14.94099 Wallacedene Phase 2 & 3:Park Development 1 000 000

C14.94099-F1 Wallacedene Phase 2 & 3:Park Development 4 NT USDG 1 000 000 1 000 000 0
C14.94104 Kuilsriver Corridor 1 000 000

C14.94104-F1 Kuilsriver Corridor 4 NT USDG 500 000 500 000 0
C14.94108 Park Development-Duiker Street 750 000

C14.94108-F1 Park Development-Duiker Street 4 NT USDG 150 000 650 000 500 000 Budget amended due to USDG funding repriorised by the GPRC.
C14.94110 Upgrade of Parks-Baba Park 0

C14.94110-F1 Upgrade of Parks-Baba Park 4 NT USDG 1 000 000 0 -1 000 000 Budget amended due to USDG funding repriorised by the GPRC.

C14.94113 Upgrade of Parks Driftsands 0

C14.94113-F1 Upgrade of Parks Driftsands 4 NT USDG 600 000 0 -600 000 Budget amended due to USDG funding repriorised by the GPRC.
C14.94114 Upgrade of Parks-Croydon-Johannesburg St 750 000

C14.94114-F1 Upgrade of Parks-Croydon-Johannesburg St 4 NT USDG 750 000 750 000 0
C14.94117 Upgrade of parks Blue Downs Area (fencin 0

C14.94117-F1 Upgrade of parks Blue Downs Area (fencin 4 NT USDG 500 000 0 -500 000 Budget amended due to USDG funding repriorised by the GPRC.
C14.94122 Development of new Depot for Strand Park 2 154 447

C14.94122-F1 Development of new Depot for Strand Park 1 EFF 2 401 447 1 503 000 -898 447 The reduction in budget is as a result of change to scope of project.
Savings to be utilised to fund other EFF projects where the scope has
changed and higher tender prices are anticipated.
C14.94126 District Park Atlantis 5 499 978

C14.94126-F1 District Park Atlantis 4 NT USDG 2 000 000 2 000 000 0
C14.94127 District Park NY10 3 999 900

C14.94127-F1 District Park NY10 4 NT USDG 1 000 000 1 000 000 0
C14.94131 Two Rivers Urban Park - Development 0

C14.94131-F1 Two Rivers Urban Park - Development 1 EFF 500 000 0 -500 000 Project cancelled due to consultative and planning processes. Funds
reprioritised and transferred to C12.94008-F1 Company Gardens in order
accommodated the change in scope and anticipated higher tender prices.
C14.94134 Park Upgrades in Vrygrond 2 249 958

C14.94134-F1 Park Upgrades in Vrygrond 4 NT USDG 50 000 50 000 0
C14.94140 Cemetery Upgrades & Extensions 6 549 752

C14.94140-F1 Cemetery Upgrades & Extensions 4 NT USDG 4 450 000 0 -4 450 000 Project reduced to zero as a result of phasing out "Bulk Votes" provisions.
The "Bulk Provision" has been planned and transferred under new
individual projects related to Cemeteries Upgrades only.
C14.94145 Park Upgrades and Developments 0

C14.94145-F1 Park Upgrades and Developments 4 NT USDG 20 700 000 0 -20 700 000 Project reduced to zero as a result of phasing out "Bulk Votes" provisions.
The "Bulk Provision" has been planned and transferred under new
individual projects related to Park Upgrades and Developments only.
C14.94151 Plant and Equipment: Additional 200 000

C14.94151-F1 Plant and Equipment: Additional 1 EFF 200 000 200 000 0
CPX.0003320 Upgrading of Arderne Gardens 350 000

CPX.0003320-F1 Upgrading of Arderne Gardens 1 EFF 100 000 100 000 0
CPX.0003373 Upgrade perimeter fence - Maynardville P 200 000

CPX.0003373-F1 Upgrade perimeter fence - Maynardville P 1 EFF 200 000 200 000 0
CPX.0003374 Upgrade of Wynberg Park - Master Plan 1 650 000

CPX.0003374-F1 Upgrade of Wynberg Park - Master Plan 1 EFF 500 000 500 000 0

CPX.0003438 Upgrade of Parks in Athlone Area 800 000

CPX.0003438-F1 Upgrade of Parks in Athlone Area 4 NT USDG 800 000 800 000 0
CPX.0003439 Upgrade of Surran Road Park 0

CPX.0003439-F1 Upgrade of Surran Road Park 4 NT USDG 350 000 0 -350 000 Budget amended due to USDG funding repriorised by the GPRC.
CPX.0003453 Development of Parks -Cross Roads 250 000

CPX.0003453-F1 Development of Parks -Cross Roads 4 NT USDG 250 000 250 000 0
CPX.0003456 Development of Park-Heinz Park 950 000

CPX.0003456-F1 Development of Park-Heinz Park 4 NT USDG 450 000 450 000 0
CPX.0003479 Upgrade of Parks - Grassy Park 600 000

CPX.0003479-F1 Upgrade of Parks - Grassy Park 4 NT USDG 0 500 000 500 000 Budget amended due to USDG funding repriorised by the GPRC.
CPX.0003490 Upgrade Maitland Crematorium 5 500 000

CPX.0003490-F1 Upgrade Maitland Crematorium 4 NT USDG 0 1 000 000 1 000 000 Budget amended due to USDG funding repriorised by the GPRC. Budget
provision transferred from WBS C14.94140-F1 as a result of unpacking the
Cemetery Upgrades Bulk Votes.
CPX.0003491 Upgrade Langa Cemetery 4 500 000

CPX.0003491-F1 Upgrade Langa Cemetery 4 NT USDG 0 500 000 500 000 Budget amended due to USDG funding repriorised by the GPRC. Budget
CPX.0003647 Upgrading of Parks - 2015/2016 100 000

CPX.0003647-F1 Upgrading of Parks - 2015/2016 4 NT USDG 100 000 100 000 0
CPX.0003915 Upgrade of Sea Point Promenade 10 000 000

CPX.0003915-F1 Upgrade of Sea Point Promenade 1 EFF 3 000 000 3 000 000 0
CPX.0003929 Upgrade of Parks in Athlone Area 1 850 000

CPX.0003929-F1 Upgrade of Parks in Athlone Area 4 NT USDG 0 350 000 350 000 Budget amended due to USDG funding repriorised by the GPRC.
CPX.0003958 Upgrade of Parks & POS in Hangberg 200 000

CPX.0003958-F1 Upgrade of Parks & POS in Hangberg 4 NT USDG 200 000 200 000 0
CPX.0003959 Development of Parks - Philippi 250 000

CPX.0003959-F1 Development of Parks - Philippi 4 NT USDG 250 000 250 000 0
CPX.0004944 Furniture & Assoc Equip: Additional 1516 100 000

CPX.0004944-F1 Furniture & Assoc Equip: Additional 1516 1 EFF 0 100 000 100 000 Funds required for the acquisition of additional Furniture and Associated
Equipment. City Parks are in the process of filling new vacancies on levels
T10 and higher and all new staff and facilities need to be equipped with
furniture and associated equipment.

CPX.0004950 Upgrade Thibault Park, Brackenfell 100 000

CPX.0004950-F1 Upgrade Thibault Park, Brackenfell 1 EFF 0 100 000 100 000 New project to cater for disabled children in wheelchairs attending the
nearby school for disabled scholars. The scope of the project is to make
provision for a wheel chair track for easy access to the park. This project
is also supplemented by a Ward Allocation project mainly for the supply
and installation of apparatus to be used by able-bodied children i.e. those
not wheelchair bounded.
CPX.0005014 IT Equipment: Additional 1516 100 000

CPX.0005014-F1 IT Equipment: Additional 1516 1 EFF 0 100 000 100 000 Funds required for the acquisition of additional IT equipment (Laptops,
Desk tops, etc.) and an apportionment for licensing thereof. City Parks are
in the process of filling new vacancies on levels T6 and higher and all new
staff and facilities need to be equipped with IT equipment. The ever
increasing foreign exchange rates have a high impact on tender prices wrt
the procurement thereof.
CPX.0005201 IT Equipment: Replacement 1516 400 000

CPX.0005201-F1 IT Equipment: Replacement 1516 1 EFF 0 400 000 400 000 IT Equipment are becoming obsolete and City Parks are continuously
writing off many of these equipment. Provision required for the
replacement of IT Equipment.
CPX.0005265 Upgrade Newlands Depot, Newlands 456 747

CPX.0005265-F1 Upgrade Newlands Depot, Newlands 1 EFF 0 456 747 456 747 Savings transferred from WBS C14.94122-F1 - Development of new Depot
for Strand Park. City Parks Northern District are relocating to Newlands
Depot as a result of the private lease agreement for Milpark terminating at
the end of December 2014. This project was not funded previously and
this provision is required to implement upgrades to Newlands Depot.
CPX.0005321 Upgrading of Melkhout Park - Delft South 550 000

CPX.0005321-F1 Upgrading of Melkhout Park - Delft South 4 NT USDG 0 550 000 550 000 Budget amended due to USDG funding repriorised by the GPRC.
CPX.0005368 Upgrade of King Arthur Park 700 000

CPX.0005368-F1 Upgrade of King Arthur Park 4 NT USDG 0 500 000 500 000 Budget amended due to USDG funding repriorised by the GPRC.
CPX.0005369 Upgrade of Jungle Town Park 850 000

CPX.0005369-F1 Upgrade of Jungle Town Park 4 NT USDG 0 350 000 350 000 Budget amended due to USDG funding repriorised by the GPRC.
CPX.0005371 Development of Passerina Park 600 000

CPX.0005371-F1 Development of Passerina Park 4 NT USDG 0 600 000 600 000 Budget amended due to USDG funding repriorised by the GPRC.
CPX.0005423 Upgrade of Isikhova Park - Mfuleni 1 000 000

CPX.0005423-F1 Upgrade of Isikhova Park - Mfuleni 4 NT USDG 0 1 000 000 1 000 000 Budget amended due to USDG funding repriorised by the GPRC.
CPX.0005457 Upgrade of Parks in Grassy Park 500 000

CPX.0005457-F1 Upgrade of Parks in Grassy Park 4 NT USDG 0 400 000 400 000 Budget amended due to USDG funding repriorised by the GPRC.
CPX.0005458 Upgrade Khayelitsha Cemetery 1 000 000

CPX.0005458-F1 Upgrade Khayelitsha Cemetery 4 NT USDG 0 1 000 000 1 000 000 Budget amended due to USDG funding repriorised by the GPRC. Budget

CPX.0005462 Cemetery Development - Professional Serv 1 000 000

CPX.0005462-F1 Cemetery Development - Professional Serv 4 NT USDG 0 500 000 500 000 Budget amended due to USDG funding repriorised by the GPRC. Budget
CPX.0005465 Upgrade of Sir Lowry's Pass Cemetery 2 074 392

CPX.0005465-F1 Upgrade of Sir Lowry's Pass Cemetery 4 NT USDG 0 450 000 450 000 Budget amended due to USDG funding repriorised by the GPRC. Budget
CPX.0005467 Upgrade of Rusthof Cemetery 1 750 000

CPX.0005467-F1 Upgrade of Rusthof Cemetery 4 NT USDG 0 250 000 250 000 Budget amended due to USDG funding repriorised by the GPRC. Budget
CPX.0005471 Upgrade of Blue Ridge Park, Wallacedene 31 100 000

CPX.0005471-F1 Upgrade of Blue Ridge Park, Wallacedene 4 NT USDG 0 10 000 000 10 000 000 Budget amended due to USDG funding repriorised by the GPRC. Budget
Parks Upgrades and Developments Bulk Votes.
CPX.0005474 Upgrade Du Noon South - Smart Park 11 720 000

CPX.0005474-F1 Upgrade Du Noon South - Smart Park 4 NT USDG 0 5 200 000 5 200 000 Budget amended due to USDG funding repriorised by the GPRC. Budget
CPX.0005478 Upgrade Nomzamo Park - Smart Park 4 820 000

CPX.0005478-F1 Upgrade Nomzamo Park - Smart Park 4 NT USDG 0 4 820 000 4 820 000 Budget amended due to USDG funding repriorised by the GPRC. Budget
CPX.0005479 Upgrade Atlantis SmartPark 9 600 000

CPX.0005479-F1 Upgrade Atlantis SmartPark 4 NT USDG 0 500 000 500 000 Budget amended due to USDG funding repriorised by the GPRC. Budget
CPX.0005502 Park Planning & Design (Prof Serv) 1516 4 000 000
CPX.0005502-F1 Park Planning & Design (Prof Serv) 1516 4 NT USDG 0 500 000 500 000 Budget amended due to USDG funding repriorised by the GPRC. Budget
CPX.0005505 Upgrade Park - Seawinds: Smart Park 7 000 000

CPX.0005505-F1 Upgrade Park - Seawinds: Smart Park 4 NT USDG 0 3 000 000 3 000 000 Budget amended due to USDG funding repriorised by the GPRC. Budget
Total for City Parks 59 601 447 73 921 447 14 320 000

Sport, Recreation & Amenities

C08.95073 Sea Winds Sports Complex Phase 3 6 124 348
C08.95073-F1 Sea Winds Sports Complex Phase 3 1 EFF 0 598 557 598 557 The planning of this project commenced in the 2014/15 financial year.
R158 819 is re-provided to complete the construction of the ablutions in the
2015/16 financial year. A further R439 738 is transferred from bulk vote
C16.95000-F1 in order to complete the project.
C13.95027 Ocean View Spray Pool 5 894 163

C13.95027-F1 Ocean View Spray Pool 4 NT USDG 0 2 611 470 2 611 470 The planning of this project commenced in the 2014/15 financial year. R2
611 470 is re-provided from the bulk vote project C16.95014-F1: Sport and
Recreation Facilities Upgrade to commence and complete the
enhancement of the spray park in 2015/16. Budget transferred from bulk
vote project C16.95014-F1: Sport and Recreation Facilities Upgrade to
separate this individual project.
C13.95072 Scottsville-Bloekombos Node - Spraypark 5 625 014

C13.95072-F1 Scottsville-Bloekombos Node - Spraypark 4 NT USDG 0 2 523 756 2 523 756 The planning of this project commenced in the 2014/15 financial year. R2
C13.95074 Nyanga / Cross Roads Node - Spraypark 5 216 229

C13.95074-F1 Nyanga / Cross Roads Node - Spraypark 4 NT USDG 0 2 611 470 2 611 470 The planning of this project commenced in the 2014/15 financial year. R2
C13.95075 Khayelitsha Node - Spraypark 4 687 554

C13.95075-F1 Khayelitsha Node - Spraypark 4 NT USDG 0 2 611 470 2 611 470 The planning of this project commenced in the 2014/15 financial year. R2
C16.95000 Sport and Recreation Facilities Upgrade 3 132 237

C16.95000-F1 Sport and Recreation Facilities Upgrade 1 EFF 8 730 794 3 132 237 -5 598 557 Projects separated from the bulk vote C16.95000-F1: Sport and Recreation
Facilities Upgrade. R5 000 000 transferred to CPX.0004703-F1 to
complete the construction of the roof enclosure at Ruyterwacht Pool which
commenced in the 2014/15 financial year. A further R598 557 is
transferred to C08.95073-F1 Sea Winds for completion of the ablutions.

C16.95003 Atlantis Synthetic Pitch 7 705 933

C16.95003-F1 Atlantis Synthetic Pitch 4 NT USDG 0 6 831 753 6 831 753 The planning of this project commenced in the 2014/15 financial year. R6
831 753 is reprovided from the bulk vote project C16.95050-F1: SRA
Synthetic Pitches to commence the construction of the synthetic pitch in
2015/16 which completes in 2016/17. Budget transferred from bulk vote
project C16.95050-F1: SRA Synthetic Pitches to separate this individual
project.
C16.95008 Vehicles: Additional - S&R 3 000 000

C16.95008-F1 Vehicles: Additional - S&R 1 EFF 3 000 000 3 000 000 0
C16.95009 Furniture Fitting, Equipment: Additional 2 000 000

C16.95009-F1 Furniture Fitting, Equipment: Additional 1 EFF 2 000 000 2 000 000 0
C16.95010 IT infrastructure, Equipment: Additional 2 000 000

C16.95010-F1 IT Infrastructure, Equipment: Additional 1 EFF 2 000 000 2 000 000 0
C16.95011 Equipment for Facilities: Additional 2 000 000

C16.95011-F1 Equipment for Facilities: Additional 1 EFF 2 000 000 2 000 000 0
C16.95014 Sport and Recreation Facilities Upgrade 0

C16.95014-F1 Sport and Recreation Facilities Upgrade 4 NT USDG 21 000 000 0 -21 000 000 R3 300 000 transferred to individual project CPX.0004316-F1: Du Noon
Integrated Facility; R5 500 000 transferred to individual project
CPX.0004349-F1: Blue Ridge Integrated Facility; R3 171 625 transferred to
individual project CPX.0004329-F1: Sea Winds Spray Park; R2 611 470
transferred to individual project C13.95027-F1: Ocean View Spray Pool; R2
523 756 transferred to individual project C13.95072-F1: Scottsville-
Bloekombos Node - Spraypark; R2 611 470 transferred to individual project
C13.95074-F1: Nyanga / Cross Roads Node - Spraypark; R1 281 679
transferred to individual project C13.95075-F1: Khayelitsha Node -
Spraypark, in order to link the separate projects to the main projects.
C16.95015 Irrigation: General Upgrade 3 000 000

C16.95015-F1 Irrigation: General Upgrade 1 EFF 3 000 000 3 000 000 0
C16.95016 Fencing and Gates Upgrade 2 000 000

C16.95016-F1 Fencing and Gates Upgrade 1 EFF 2 000 000 2 000 000 0
C16.95020 Recreation Hubs Equipment 3 000 000

C16.95020-F1 Recreation Hubs Equipment 1 EFF 3 000 000 3 000 000 0
C16.95050 SRA Synthetic Pitches 0

C16.95050-F1 SRA Synthetic Pitches 4 NT USDG 30 000 000 0 -30 000 000 R6 831 753 transferred to individual project C16.95003-F1: Atlantis
Synthetic Pitch; R2 395 494 transferred to individual project CPX.0004312-
F1: Hanover Park Synthetic Pitch; R7 394 688 transferred to individual
project CPX.0004314-F1: Mandela Park Synthetic Pitch; R6 055 996
transferred to individual project CPX.0004318-F1: Aalwyn Park Belhar
Hockey Pitch; R7 322 069 transferred to individual project CPX.0004319-
F1: Sea Winds Synthetic Pitch, in order to link the separate projects to the
main projects.

CPX.0004312 Hanover Park Synthetic Pitch 6 551 480

CPX.0004312-F1 Hanover Park Synthetic Pitch 4 NT USDG 0 2 395 494 2 395 494 The planning of this project commenced in the 2014/15 financial year.
Tender advertised on 10 October 2014 for the construction of synthetic
pitch and site meeting held on 21 October 2014. Tender closed on 31
October 2014 and currently undergoing evaluation. R2 395 494 is re-
provided from the bulk vote project C16.95050-F1: SRA Synthetic Pitches
to complete the construction of the synthetic pitch. Budget transferred from
bulk vote project C16.95050-F1: SRA Synthetic Pitches.
CPX.0004314 Mandela Park Synthetic Pitch 8 078 751

CPX.0004314-F1 Mandela Park Synthetic Pitch 4 NT USDG 0 7 394 688 7 394 688 The planning of this project commenced in the 2014/15 financial year. R7
394 688 is re-provided from the bulk vote project C16.95050-F1: SRA
Synthetic Pitches to commence the construction of the synthetic pitch in
2015/16 which completes in 2016/17. Budget transferred from bulk vote
project C16.95050-F1: SRA Synthetic Pitches.
CPX.0004316 Du Noon Integrated Facility 8 000 000

CPX.0004316-F1 Du Noon Integrated Facility 4 NT USDG 0 3 300 000 3 300 000 The planning of this project commenced in the 2014/15 financial year. R3
Recreation Facilities Upgrade to commence the construction of the
integrated recreational facility in 2015/16 which completes in 2016/17.
Budget transferred from bulk vote project C16.95014-F1: Sport and
Recreation Facilities Upgrade.
CPX.0004318 Aalwyn Park Belhar Hockey Pitch 8 078 751

CPX.0004318-F1 Aalwyn Park Belhar Hockey Pitch 4 NT USDG 0 6 055 996 6 055 996 The planning of this project commenced in the 2014/15 financial year. R6
Synthetic Pitches to commence the construction of the synthetic hockey
pitch in 2015/16 which completes in 2016/17. Budget transferred from bulk
vote project C16.95050-F1: SRA Synthetic Pitches.
CPX.0004319 Sea Winds Synthetic Pitch 8 257 625

CPX.0004319-F1 Sea Winds Synthetic Pitch 4 NT USDG 0 7 484 031 7 484 031 The planning of this project commenced in the 2014/15 financial year. R7
Synthetic Pitches and R161 962 is re-provided from the bulk vote project
C16.95014-F1: Sport and Recreation Facilities Upgrade to commence the
construction of the synthetic pitch in 2015/16 which completes in 2016/17.
Budget transferred from bulk vote project C16.95050-F1: SRA Synthetic
Pitches and C16.95014-F1: Sport and Recreation Facilities Upgrade.
CPX.0004329 Sea Winds Spray Park 4 000 000

CPX.0004329-F1 Sea Winds Spray Park 4 NT USDG 0 3 171 625 3 171 625 The planning of this project commenced in the 2014/15 financial year. R3
Recreation Facilities Upgrade to commence the construction of the spray
park in 2015/16 which completes in 2016/17. Budget transferred from bulk
vote project C16.95014-F1: Sport and Recreation Facilities Upgrade.

CPX.0004349 Blue Ridge Integrated Facility 28 300 000

CPX.0004349-F1 Blue Ridge Integrated Facility 4 NT USDG 0 5 500 000 5 500 000 The planning of this project commenced in the 2014/15 financial year. R5
Recreation Facilities Upgrade to commence the construction of the
integrated recreational facility in 2015/16 which completes in 2017/18.
Budget transferred from bulk vote project C16.95014-F1: Sport and
Recreation Facilities Upgrade.
CPX.0004703 Roof Enclosure of Ruyterwacht Pool 5 716 825

CPX.0004703-F1 Roof Enclosure of Ruyterwacht Pool 1 EFF 0 5 000 000 5 000 000 The planning of this project commenced in the 2014/15 financial year. R5
Recreation Facilities Upgrade to complete the construction of the roof
enclosure at Ruyterwacht Pool in 2015/16.
Total for Sport, Recreation & Amenities 76 730 794 78 222 547 1 491 753
Library & Information Services

C10.96010 New Regional Library Kuyasa Khayelitsha 64 188 917
C10.96010-F1 New Regional Library Kuyasa Khayelitsha 4 NT NDPG 0 828 538 828 538 Project to be rephased to 2015/2016 due to construction of library that will
only be completed in September 2015
C10.96010-F2 New Regional Library Kuyasa Khayelitsha 4 NT USDG 0 828 538 828 538 Project to be rephased from 2014/15 due to construction of library that will
only be completed in September 2015
C12.96005 IT equipment Kuyasa Library, Khayelitsha 3 011 520

C12.96005-F1 IT equipment Kuyasa Library, Khayelitsha 4 PRIVATE SECTOR 0 3 011 520 3 011 520 Construction of Kuyasa library only scheduled for completion by
FIN September 2015.
C12.96007 Furniture Kuyasa Lib - Carnegie III 2 255 000

C12.96007-F1 Furniture Kuyasa Lib - Carnegie III 4 PRIVATE SECTOR 0 1 127 500 1 127 500 Project to be rephased partially to 2015/2016 due to construction of library
FIN that will only be completed in September 2015
C12.96039 Furniture,Tools,Equipment:Additional Lis 496 335

C12.96039-F1 Furniture,Tools,Equipment:Additional Lis 1 EFF 496 335 496 335 0
C14.96022 Library Upgrades 7 040 000

C14.96022-F1 Library Upgrades 4 PAWC - 0 1 181 487 1 181 487 Delays experienced during planning stage resulting in BAC approval only
LIBRARIES taking place after builders holidays in December which will have a direct
impact on the completion of the project in the current financial year. R1
181 487 to be rephased to 2015/16 to complete the project.
C15.96000 Furniture /ICT Conditional Grant 3 231 078

C15.96000-F1 Furniture /ICT Conditional Grant 4 PAWC - 0 75 000 75 000 Grant reduced. Funds reallocated to operating to fund operation expenses.
LIBRARIES
C16.96001 Extensions to Libraries 8 000 000

C16.96001-F1 Extensions to Libraries 4 NT USDG 8 000 000 8 000 000 0
C16.96002 Library Upgrades and Extensions 3 500 000

C16.96002-F1 Library Upgrades and Extensions 1 EFF 3 500 000 3 500 000 0

CPX.0002922 Construction new library at Imizamo Yeth 27 100 000

CPX.0002922-F1 Construction new library at Imizamo Yeth 4 NT USDG 5 250 000 5 250 000 0
CPX.0003797 Books, Perio.& Subscription 6 796 500

CPX.0003797-F1 Books, Perio.& Subscription 2 REVENUE 6 796 500 6 796 500 0
CPX.0003833 Replacement of IT Equipment 2 245 000

CPX.0003833-F1 Replacement of IT Equipment 1 EFF 2 245 000 2 245 000 0
CPX.0003918 Furniture /ICT Conditional Grant 1 000 000

CPX.0003918-F1 Furniture /ICT Conditional Grant 4 PAWC - 1 000 000 1 000 000 0
LIBRARIES
Total for Library & Information Services 27 287 835 34 340 418 7 052 583
Total for Community Services 163 920 076 186 784 412 22 864 336
Transport for Cape Town
Contract Operations
C11.10123 IRT: Control Centre 248 727 408
C11.10123-F3 IRT: Control Centre 4 NT PTIG 11 455 735 11 455 735 0
C11.10124 IRT: Fare Collection 761 406 963

C11.10124-F3 IRT: Fare Collection 4 NT PTIG 133 411 360 133 411 360 0
C13.10131 IRT: Acquisition of Rights 0

C13.10131-F3 IRT: Acquisition of Rights 4 NT PTNOG 4 000 000 0 -4 000 000 Item to be moved from capital to operating.
C16.00014 Transport facilities upgrades 550 000

C16.00014-F1 Transport facilities upgrades 1 EFF 50 000 50 000 0
C16.00022 Transport: PTI Upgrades 1 650 000

C16.00022-F1 Transport: PTI Upgrades 1 EFF 150 000 150 000 0
CPX.0003901 IRT: Vehicle Acquisition 9 000 000

CPX.0003901-F1 IRT: Vehicle Acquisition 4 NT PTIG 42 892 584 9 000 000 -33 892 584 Major portion of budget moved to operating budget since it is required for
the three year maintenance agreement with one of the bus suppliers.
CPX.0003919 MyConnect Ticketing in PT Facilities 0

CPX.0003919-F1 MyConnect Ticketing in PT Facilities 4 NT PTIG 2 500 000 0 -2 500 000 Work being included in overall Fare management project.
Total for Contract Operations 194 459 679 154 067 095 -40 392 584
Transport for Cape Town 31 2014/2015 to 2016/2017 Capital Adjustments Budget - Jan 2015
Financial Management
C16.10302 TRS Contingency Provision - Insurance 200 000
C16.10302-F1 TRS contingency provision - Insurance 2 REVENUE: 200 000 200 000 0
INSURANCE
Total for Financial Management 200 000 200 000 0
Infrastructure
C05.00981 Construct Rds:Bottelary/R300 53 624 180
C05.00981-F1 Construct Rds:Bottelary/R300 3 BICL T&Roads:Oos 1 000 000 11 000 000 10 000 000 Developers and Province are motivating for this essential road link to
relieve congestion and allow further development in the area. Province has
agreed to provide 50% of the funding required with the City providing 25%
and developers also contributing 25%.
C05.01503 Flood Alleviation - Lourens River 54 749 306

C05.01503-F1 Flood Alleviation - Lourens River 1 EFF 6 000 000 6 000 000 0
C06.41752 Lentegeur & Mandalay Station PTI's:Dsg 54 002 528

C06.41752-F2 Lentegeur & Mandalay Station PTI's:Dsg 4 NT NDPG 2 000 000 11 500 000 9 500 000 Project start delayed due to procurement problems. Some funds have to
be re-phased from 2014/15.
C07.00500 Atlantis: Development of Corridor - M12 23 792 859

C07.00500-F4 Atlantis: Development of Corridor - M12 4 NT PTIG 3 000 000 3 000 000 0
C07.00507 Buttskop Rd upgrading 3 000 000

C07.00507-F2 Buttskop Rd upgrading 1 EFF 500 000 500 000 0
C07.01047 Construct of Roads: Dualling Plattekloof 15 002 810

C07.01047-F1 Construct of Roads: Dualling Plattekloof 3 BICL T&Roads:Blg 4 430 000 4 430 000 0
C07.01047-F2 Construct of Roads: Dualling Plattekloof 1 EFF 0 3 000 000 3 000 000 Funds re-phased from 2014/15 due to delays in project start-up as a result
of economic circumstances.
C07.01059 Mitchell's Plain Station TI 106 998 534

C07.01059-F2 Mitchell's Plain Station TI 4 NT NDPG 8 000 000 20 000 000 12 000 000 Project cost has increased and project has been re-phased due to late
start in 2014/15.
C08.10283 Upgr: Gravel St's: Mission Grounds, SLP 22 222 341

C08.10283-F1 Upgr: Gravel St's: Mission Grounds, SLP 1 EFF 1 200 000 1 200 000 0
C08.10285 Dualling: Broadway Blvd:Beach Rd:MR27 31 400 000

C08.10285-F1 Dualling: Broadway Blvd:Beach Rd:MR27 1 EFF 600 000 15 000 000 14 400 000 Development pressures are extreme in the area necessitating that this
project be prioritised for 2015/16. Sub-council has requested re-allocation
of funds from SLP River project. R14.4m moved from Sir Lowry's Pass
River Upgrade where delays in EIA and water license processes will delay
the commencement of the construction works for some time.
C08.10285-F2 Dualling: Broadway Blvd:Beach Rd:MR27 3 BICL T&Roads:Hel 0 100 000 100 000 The developments alongside Broadway Boulevard are progressing faster
than expected necessitating some funding provision.
C08.10286 Widening: Lourensford Rd: MR9 Parel Vall 1 800 000

C08.10286-F1 Widening: Lourensford Rd: MR9 Parel Vall 1 EFF 300 000 0 -300 000 This project is being re-phased to outer years. R300 000 moved to
Rehabilitation Minor Roads where additional essential work is needed.
C08.10325 Pelican Park: Strandfontein Road Upgr 148 369 353

C08.10325-F3 Pelican Park: Strandfontein Road Upgr 4 NT USDG 50 000 000 51 300 000 1 300 000 Slight project cost increase.
C09.00313 Integrated Bus Rapid Transit System 314 516 548

C09.00313-F3 Integrated Bus Rapid Transit System 4 NT PTIG 0 20 000 000 20 000 000 Project cost increase requires additional funding.
C09.91030 Croydon - Roads & Stormwater 17 054 623

C09.91030-F1 Croydon - Roads & Stormwater 1 EFF 0 7 000 000 7 000 000 R3 545 379 re-phased from 2014/15 and additional R3 454 621 moved
from Sir Lowry's Pass River Upgrade where delays in EIA and water
license processes will delay the commencement of the construction works
for some time.
C09.91031 South Fork, Strand - roads & storm water 1 500 000
C09.91031-F1 South Fork, Strand - roads & storm water 1 EFF 150 000 150 000 0
C11.10311 Green Point Promenade Upgrade 11 000 002

C11.10311-F1 Green Point Promenade Upgrade 1 EFF 2 000 000 2 000 000 0
C11.10536 Dunoon Taxi Terminus 22 998 562

C11.10536-F2 Dunoon Taxi Terminus 4 NT PTIG 11 000 000 20 000 000 9 000 000 Re-phasing of project from 2014/15 requires additional funding in 2015/16.
C11.10537 Retreat Public Transport Interchange 60 178 197

C11.10537-F2 Retreat Public Transport Interchange 4 NT PTIG 13 000 000 10 000 000 -3 000 000 Project had to be rephased, to incorporate design review changes (IPTN
outcomes).
C11.10538 Samora Machel Taxi Rank Philippi 6 500 000

C11.10538-F1 Samora Machel Taxi Rank Philippi 4 NT PTIG 4 000 000 6 200 000 2 200 000 Re-phasing of project from 2014/15 requires additional funding in 2015/16.
C11.10539 Masiphumelele (Site 5) Taxi Rank 8 304 816

C11.10539-F2 Masiphumelele (Site 5) Taxi Rank 4 NT PTIG 5 000 000 7 000 000 2 000 000 Re-phasing of project from 2014/15 requires additional funding in 2015/16.
C11.10540 Nyanga Main Taxi Rank 30 500 000

C11.10540-F2 Nyanga Main Taxi Rank 4 NT PTIG 2 000 000 5 000 000 3 000 000 Re-phasing of project from 2014/15 requires additional funding in 2015/16.
C11.10541 Wynberg: Public Transport Hub 89 663 808

C11.10541-F2 Wynberg: Public Transport Hub 4 NT PTIG 5 000 000 1 500 000 -3 500 000 Project had to be rephased, to incorporate design review changes (IPTN
outcomes).
C11.10544 Nomzamo Public Transport Facility 13 997 646

C11.10544-F3 Nomzamo Public Transport Facility 4 NT PTIG 3 000 000 1 000 000 -2 000 000 Project will be completed at lower overall cost than originally expected.
C11.10552 Somerset West PTI 21 105 771

C11.10552-F4 Somerset West PTI 4 NT PTIG 2 000 000 2 500 000 500 000 Delays due to land acquisitions and heritage issues that are taking longer
to resolve than planned have necessitated re-phasing of this project.
C11.10553 Khayelitsha CBD PTI 8 600 000

C11.10553-F3 Khayelitsha CBD PTI 4 NT PTIG 4 000 000 100 000 -3 900 000 Project being re-phased to first establish the real needs in the CBD since
existing facilities are not being fully utilized.
C13.00016 Inner City:Public Transport Hub 263 139 259

C13.00016-F2 Inner City:Public Transport Hub 4 NT PTIG 30 000 000 30 000 000 0
C13.00017 Bayside Public Transport Interch: PTIG 32 199 223

C13.00017-F2 Bayside Public Transport Interch: PTIG 4 NT PTIG 7 000 000 1 000 000 -6 000 000 Land acquisition is delaying this project necessitating re-phasing of the
project.
C13.00028 Bellville:Public Transport Hub 100 674 924

C13.00028-F2 Bellville:Public Transport Hub 4 NT PTIG 2 000 000 1 000 000 -1 000 000 Very long delays in this project due to delayed IPTN mean that the works
must be re-phased .
C13.00053 Makhaza Bus Terminal 22 804 148

C13.00053-F2 Makhaza Bus Terminal 4 NT PTIG 10 000 000 10 000 000 0
C13.00054 Nolungile (Site C) PTI 101 610 180

C13.00054-F2 Nolungile (Site C) PTI 4 NT PTIG 15 000 000 10 000 000 -5 000 000 Very long delays in this project due to delayed IPTN mean that the works
must be re-phased .
C13.01592 Scottsdene Regional Taxi Rank 25 032 580

C13.01592-F1 Scottsdene Regional Taxi Rank 4 NT USDG 2 000 000 0 -2 000 000 Project completed at lower cost than expected. Funds moved to
C15.10306-F1 Bulk Roads & Storm water for housing projects where
additional funding required.
C13.10101 IRT: Ph 2A Wetton-Lansdowne Corridor 3 303 034 760

C13.10101-F3 IRT: Ph 2A Wetton-Lansdowne Corridor 4 NT PTIG 416 540 321 316 832 905 -99 707 416 Project to be re-phased.
C13.10103 IRT: Ph 1B Koeberg-Century City 394 202 564

C13.10103-F3 IRT: Ph 1B Koeberg-Century City 4 NT PTIG 5 000 000 70 000 000 65 000 000 A delay in the appointment of consultants for the feeder service facilities
has necessitated the re-phasing of this element of the Phase 1B works. In
addition the cost is expected to increase.
C13.10313 Main Roads: Northern Corridor 75 405 001

C13.10313-F1 Main Roads: Northern Corridor 3 BICL T&Roads:Oos 6 500 000 6 500 000 0
C13.10313-F2 Main Roads: Northern Corridor 1 EFF 9 000 000 9 000 000 0
C13.10329 Durban Road Corridor Modderdam Road ext 1 000 000

C13.10329-F1 Durban Road Corridor Modderdam Road ext 3 BICL SWater: Tyg N 1 000 000 1 000 000 0
C13.10523 Kuyasa Library Precinct:Walter Sisulu Rd 15 300 000

C13.10523-F1 Kuyasa Library Precinct:Walter Sisulu Rd 4 NT NDPG 0 4 000 000 4 000 000 Additional funding required for this project as a result of increased contract
price.
C14.00005 Durbanville CBD PTI 10 600 000

C14.00005-F1 Durbanville CBD PTI 4 NT PTIG 1 000 000 100 000 -900 000 IPTN delay has necessitated the re-phasing of this project to future years.
C14.00006 Macassar Public Transport Interchange 10 500 000

C14.00006-F1 Macassar Public Transport Interchange 4 NT PTIG 2 500 000 9 200 000 6 700 000 Delayed start in 2014/15 has necessitated the re-phasing of this
programme of work.
C14.10323 Sir Lowry's Pass River Upgrade 273 392 410

C14.10323-F1 Sir Lowry's Pass River Upgrade 1 EFF 77 000 000 5 000 000 -72 000 000 The EIA and water license application processes are extremely lengthy
and are delaying the start of this project significantly. Property servitude
rights are also likely to take longer to acquire than had been originally
planned. The project needs to be re-phased with some funds being moved
to outer years and some funding being moved to other essential projects
for 2015/16.
C14.10323-F3 Sir Lowry's Pass River Upgrade 4 NT USDG 10 000 000 10 000 000 0
C14.10324 Sir Lowry's Pass Village Road Upgrade 22 000 000

C14.10324-F1 Sir Lowry's Pass Village Road Upgrade 1 EFF 0 12 000 000 12 000 000 R5m re-phased from 2014/15 due to late start of project. R7m moved from
Sir Lowry's Pass River Upgrade where delays in EIA and water license
processes will delay the commencement of the construction works for
some time.
C14.10324-F2 Sir Lowry's Pass Village Road Upgrade 3 BICL T&Roads:Hel 0 9 000 000 9 000 000 Negotiations with developers have been prolonged and this has resulted in
the need to re-phase the project. Funding re-phased from 2014/15.
C15.10326 CSRM General Stormwater projects 5 000 000

C15.10326-F1 CSRM General Stormwater projects 1 EFF 6 000 000 5 000 000 -1 000 000 Budget reduced in order to provide funding for other essential projects.
R1m moved to Rehabilitation Minor Roads for essential additional works.
C16.00010 Public Transport Facilities 2 670 506

C16.00010-F1 Public Transport Facilities 4 NT USDG 4 000 000 2 170 506 -1 829 494 Garden City new town taxi rank to be funded.
C16.00018 Prov of PT shelters,embayments & signage 10 000 000

C16.00018-F1 Prov of PT shelters,embayments & signage 4 NT PTIG 5 000 000 10 000 000 5 000 000 Delayed start in 2014/15 has necessitated the re-phasing of this
programme of work.
C16.00019 PT information & branding 8 000 000

C16.00019-F1 PT information & branding 4 NT PTIG 2 000 000 8 000 000 6 000 000 Delayed start in 2014/15 has necessitated the re-phasing of this
programme of work.
C16.00021 Rail related projects for central line 500 000

C16.00021-F1 Rail related projects for central line 4 NT PTIG 500 000 500 000 0
C16.10303 SW: Coastal Water Quality Control Struct 500 000

C16.10303-F1 SW: Coastal Water Quality Control Struct 1 EFF 1 000 000 500 000 -500 000 This project is still in the experimental and monitoring stage with no
significant new infrastructural improvements envisaged in 2015/16. R500
000 moved to Transport Registry System where additional funds are
needed in 2015/16.
C16.10306 IM:Rehabilitation Coastal Structures 14 000 000

C16.10306-F1 IM:Rehabilitation Coastal Structures 1 EFF 14 000 000 14 000 000 0
C16.10307 NMT Network & Universal Access 122 000 000

C16.10307-F2 NMT Network & Universal Access 4 NT PTIG 80 000 000 122 000 000 42 000 000 Significant increase in non-motorised transport projects expected.
C16.10310 Pedestrianisation - Low Income Areas 91 107

C16.10310-F1 Pedestrianisation - Low Income Areas 4 NT USDG 30 000 000 91 107 -29 908 893 Reduced funding required for pedestrianisation and balance moved to bulk
provisions for Roads Rehabilitation and Stormwater
Rehabilitation/Improvements.
C16.10314 Property Acquisition 2 000 000

C16.10314-F1 Property Acquisition 1 EFF 2 000 000 2 000 000 0
C16.10315 Roads & Stormwater Rehabilitation 70 581 026

C16.10315-F1 Roads & Stormwater Rehabilitation 4 NT USDG 96 000 000 70 581 026 -25 418 974 Bulk provision to be split between roads and storm water projects per
National Treasury directive.
C16.10316 Bulk Roads & Stormwater Housing Project 42 154 797

C16.10316-F1 Bulk Roads & Stormwater Housing Project 4 NT USDG 50 000 000 42 154 797 -7 845 203 Bulk provision to be split between roads and storm water projects per
C16.10317 IM:Rehab of Proclaimed Main Roads 5 000 000

C16.10317-F2 IM:Rehab of Proclaimed Main Roads 4 PM&R - TS&I 5 000 000 5 000 000 0
C16.10318 Rehabilitation - Minor Roads 7 000 000

C16.10318-F1 Rehabilitation - Minor Roads 1 EFF 1 000 000 7 000 000 6 000 000 Additional essential work identified for local roads. R1m moved from
C15.10326-F1 CSRM General Stormwater projects where less work will be
done in 2015/16. R300 000 moved from Lourensford Road widening
project which project is being re-phased to outer years. R4.7m moved from
Sir Lowry's Pass River Upgrade where delays in EIA and water license
processes will delay the commencement of the construction works for
some time.
C16.10319 IM: Reconstruct Roads Metro 35 000 000

C16.10319-F1 IM: Reconstruct Roads Metro 1 EFF 24 973 092 35 000 000 10 026 908 Additional essential work identified on major metropolitan routes. R10 026
908 moved from Sir Lowry's Pass River Upgrade where delays in EIA and
water license processes will delay the commencement of the construction
works for some time.
C16.10320 Unmade Roads: Residential 4 000 000

C16.10320-F1 Unmade Roads: Residential 1 EFF 4 000 000 4 000 000 0
C16.10321 IM: Construct Road Structures 3 000 000

C16.10321-F1 IM: Construct Road Structures 1 EFF 3 000 000 3 000 000 0
C16.10323 Construct Roads Signs City Wide 500 000

C16.10323-F1 Construct Roads Signs City Wide 1 EFF 500 000 500 000 0
CPX.0002161 CSRM General Stormwater projects 2 174 619

CPX.0002161-F1 CSRM General Stormwater projects 3 BICL SWater: Hel 0 1 500 000 1 500 000 The contractor has performed very poorly and has now abandoned the site.
A new contractor must be appointed to complete the works and this has
necessitated the re-phasing of the funding for this project.
CPX.0002420 Kommetjie Road Upgrade 22 000 000

CPX.0002420-F1 Kommetjie Road Upgrade 3 BICL T&Roads:SPM 4 000 000 4 000 000 0
CPX.0003111 Bloekombos PTI: Upgrade 3 300 000

CPX.0003111-F1 Bloekombos PTI: Upgrade 4 NT PTIG 2 800 000 2 800 000 0
CPX.0003772 Glencairn Rail & Road Stabilisation 10 400 000

CPX.0003772-F1 Glencairn Rail & Road Stabilisation 4 NT PTIG 5 000 000 5 000 000 0
CPX.0003787 Vrygrond PTF 5 000 000

CPX.0003787-F1 Vrygrond PTF 4 NT PTIG 200 000 200 000 0
CPX.0003789 Parow PTI 5 000 000

CPX.0003789-F1 Parow PTI 4 NT PTIG 200 000 200 000 0
CPX.0003791 Nonqubela PTI 6 000 000

CPX.0003791-F1 Nonqubela PTI 4 NT PTIG 1 000 000 1 000 000 0
CPX.0003803 Rail based Park & Ride Facilities 10 000 000

CPX.0003803-F1 Rail based Park & Ride Facilities 4 NT PTIG 20 000 000 10 000 000 -10 000 000 Rollout of new facilities being slowed down due to inputs needed from IPTN
CPX.0003806 Metro South East Public Transport Facili 382 500 000
CPX.0003806-F1 Metro South East Public Transport Facili 4 NT PTIG 2 000 000 2 000 000 0
CPX.0003806-F2 Metro South East Public Transport Facili 4 PRIVATE SECTOR 50 000 000 1 000 000 -49 000 000 Significant delays are being experienced in signing up the agreement with
FIN the Dutch government necessitating the re-phasing of this project rollout.
Total for Infrastructure 1 136 893 413 1 073 310 341 -63 583 072
Maintenance
C08.04407 Vlakteplaas Bulk Roads & S/water 27 599 667
C08.04407-F4 Vlakteplaas Bulk Roads & S/water 4 NT USDG 2 000 000 0 -2 000 000 Bulk provision to be split between roads and storm water projects per
C12.10311 Macassar Housing: Roads & SW 0

C12.10311-F1 Macassar Housing: Roads & SW 4 NT USDG 5 000 000 0 -5 000 000 This project very delayed and now being allowed for under bulk votes
provisions.
C14.10359 Nomzamo Bridge, Publc Transprt interchng 0

C14.10359-F1 Nomzamo Bridge, Publc Transprt interchng 4 NT USDG 1 646 873 0 -1 646 873 Due to objections from ESKOM it is unlikely that a footbridge can be built
as intended. As a result of the delays it has been decided to rather allow
for this project under the bulk vote provisions for pedestrianisation.
C16.10305 Traffic Calming City Wide 18 000 000

C16.10305-F1 Traffic Calming City Wide 1 EFF 1 600 000 18 000 000 16 400 000 Additional funding above TCT base made available to deal with backlog.
C16.10308 Upgrading: HO, Depot & District Bldgs 700 000

C16.10308-F1 Upgrading: HO, Depot & District Bldgs 1 EFF 700 000 700 000 0
C16.10309 Plant, Tools and Equipment: Additional 600 000

C16.10309-F1 Plant, Tools and Equipment: Additional 1 EFF 600 000 600 000 0
C16.10311 Furniture, Tools & Equipment: Additional 500 000

C16.10311-F2 Furniture, Tools & Equipment: Additional 1 EFF 500 000 500 000 0
CPX.0002912 Plant, Tools and Equipment 440 000

CPX.0002912-F1 Plant, Tools and Equipment 3 ASSETS SALE 440 000 440 000 0
CPX.0004040 Bottelary Area Main Roads 12 500 000

CPX.0004040-F1 Bottelary Area Main Roads 3 BICL T&Roads:Hel 3 500 000 7 500 000 4 000 000 Construction work is progressing slower than had been expected
necessitating the re-phasing of some of the funding from 2014/15 to
2015/16.
CPX.0004103 Acquisition Vehicles & Plant Additional 2 500 000

CPX.0004103-F1 Acquisition Vehicles & Plant Additional 1 EFF 2 500 000 2 500 000 0
CPX.0004210 Weltevreden Road Rehab, Philippi 26 000 000

CPX.0004210-F1 Weltevreden Road Rehab, Philippi 4 NT USDG 0 16 000 000 16 000 000 Multi-year project approved by GPRC.
CPX.0004262 Lotus River Canal Upgrade, Gugulethu 42 780 000

CPX.0004262-F1 Lotus River Canal Upgrade, Gugulethu 4 NT USDG 0 20 000 000 20 000 000 Multi-year project approved by GPRC.
CPX.0004264 Soet River Upgrade, Somerset West 12 000 000

CPX.0004264-F1 Soet River Upgrade, Somerset West 4 NT USDG 0 8 000 000 8 000 000 Multi-year project approved by GPRC.
CPX.0004268 Modderfontein Spruit Upgrade, Macassar 6 000 000

CPX.0004268-F1 Modderfontein Spruit Upgrade, Macassar 4 NT USDG 0 3 000 000 3 000 000 Multi-year project approved by GPRC.
CPX.0004270 Gugulethu Concrete Roads 84 000 000

CPX.0004270-F1 Gugulethu Concrete Roads 4 NT USDG 0 40 000 000 40 000 000 Multi-year project approved by GPRC.
Total for Maintenance 18 486 873 117 240 000 98 753 127
Network Management
C14.01601 Public Transport Systems management proj 184 526 059
C14.01601-F1 Public Transport Systems management proj 4 NT PTIG 15 000 000 25 000 000 10 000 000 Additional monies needed for SAP integration project and other identified
works.
C16.00001 Transport Active Network Systems 1 500 000

C16.00001-F1 Transport Active Network Systems 1 EFF 1 500 000 1 500 000 0
C16.00002 Traffic Signal and system upgrade 1 200 000

C16.00002-F1 Traffic Signal and system upgrade 1 EFF 1 200 000 1 200 000 0
C16.00007 Transport: Computer Equipment & software 1 000 000

C16.00007-F1 Transport: Computer Equipment & software 1 EFF 1 000 000 1 000 000 0
C16.00009 Transport Systems Management Projects 1 900 000

C16.00009-F1 Transport Systems Management Projects 1 EFF 1 900 000 1 900 000 0
CPX.0003783 Transport Management Centre Extension 80 000 000

CPX.0003783-F1 Transport Management Centre Extension 4 NT PTIG 35 000 000 35 000 000 0
Total for Network Management 55 600 000 65 600 000 10 000 000
TCT Performance & Coordination

C15.00032 Transport Registry system 1 907 496
C15.00032-F1 Transport Registry system 1 EFF 0 500 000 500 000 Funding needed for this project in 2015/16. R500 000 moved from Coastal
Water Control Structures which project is still in the testing stage and no
major infrastructure works are planned for 2015/16.
C16.00008 Transport:Furn, Fittings, Tools & Equip 750 000

C16.00008-F1 Transport:Furn, Fittings, Tools & Equip 1 EFF 750 000 750 000 0
Total for TCT Performance & Coordination 750 000 1 250 000 500 000
Total for Transport for Cape Town 1 406 389 965 1 411 667 436 5 277 471
Finance
Finance Management
C16.11299 Insurance Contingency 2015\16 200 000
C16.11299-F1 Insurance Contingency 2015\16 2 REVENUE: 200 000 200 000 0
INSURANCE
Total for Finance Management 200 000 200 000 0
Revenue
C16.11400 Furniture & Equipment:Additional 2015\16 1 210 370
C16.11400-F1 Furniture & Equipment:Additional 2015\16 1 EFF 1 210 370 1 210 370 0
C16.11401 Office Furniture: Additional 2015\16 300 000

C16.11401-F1 Office Furniture: Additional 2015\16 1 EFF 300 000 300 000 0
C16.11402 Replacement of IT Equipment 2015\16 300 000

C16.11402-F1 Replacement of IT Equipment 2015\16 1 EFF 300 000 300 000 0
C16.11403 Security at Cash (MVR) Offices 2015\16 200 000

C16.11403-F1 Security at Cash (MVR) Offices 2015\16 1 EFF 200 000 200 000 0
Total for Revenue 2 010 370 2 010 370 0
Supply Chain Management

C13.00140 E - Procurement system 36 205 651
C13.00140-F1 E - Procurement system 1 EFF 5 000 000 5 000 000 0
Finance 39 2014/2015 to 2016/2017 Capital Adjustments Budget - Jan 2015

C16.11500 Replacement of Furniture & Equip 2015\16 60 000

C16.11500-F1 Replacement of Furniture & Equip 2015\16 1 EFF 60 000 60 000 0
C16.11501 Replacement: Warehouse Equipment 2015\16 5 850 000

C16.11501-F1 Replacement: Warehouse Equipment 1 EFF 5 850 000 5 850 000 0
2015\16
C16.11502 Replacement: Computer Equipment 2015\16 200 000

C16.11502-F1 Replacement: Computer Equipment 2015\16 1 EFF 200 000 200 000 0
Total for Supply Chain Management 11 110 000 11 110 000 0
Valuations
C16.11702 Computer Equipment 2015\16 551 925
C16.11702-F1 Computer Equipment 2015\16 1 EFF 551 925 551 925 0
Total for Valuations 551 925 551 925 0
Expenditure
C16.11810 Furniture & Equipment 2015\16 38 000
C16.11810-F1 Furniture & Equipment 2015\16 1 EFF 38 000 38 000 0

Total for Expenditure 270 000 270 000 0
Inter - Service Liaison

C16.11900 Replacement Spec Computer Equip 2015\16 20 000
C16.11900-F1 Replacement Spec Computer Equip 2015\16 1 EFF 20 000 20 000 0
Total for Inter - Service Liaison 20 000 20 000 0
Property Management
C16.17300 Furniture & Equipment 2015\16 100 000
C16.17300-F1 Furniture & Equipment 2015\16 1 EFF 100 000 100 000 0

CPX.0004113 Basement Parking & Access 106 000 000

CPX.0004113-F1 Basement Parking & Access 1 EFF 19 500 000 35 034 300 15 534 300 R15 534 300 rolled over from 2014/15 financial year. As per Project
Manager's planning R35 034 300 will be spent in the 2016 financial year
Finance 40 2014/2015 to 2016/2017 Capital Adjustments Budget - Jan 2015

CPX.0004561 Granary Project 29 140 000

CPX.0004561-F1 Granary Project 1 EFF 0 29 140 000 29 140 000 The funds requirement stems from an Agreement between the Desmond
Tutu Trust and the COCT regarding an exchange of existing tenure rights
from one land parcel to another which includes structural repairs and
renovations of the newly allocated facility.
CPX.0004761 Electronic Workflow - Immovable property 11 000 000

CPX.0004761-F1 Electronic Workflow - Immovable property 1 EFF 0 10 600 000 10 600 000 Funding required for electronic workflow which will result in increased
customer satisfaction , improved turnaround time from submission until
approval, improved billing and lease management.
Total for Property Management 19 750 000 75 024 300 55 274 300
Total for Finance 33 912 295 89 186 595 55 274 300
Corporate Services
Corporate Services Management

C16.12099 Corp contingency provision - Ins FY2016 1 000 000

C16.12099-F1 Corp contingency provision - Ins FY2016 2 REVENUE: 1 000 000 1 000 000 0
INSURANCE
Total for Corporate Services Management 1 061 500 1 061 500 0
Corporate Services Finance Management

C16.12201 Furniture, Fittings and Equipment 20 000
C16.12201-F1 Furniture, Fittings and Equipment 1 EFF 20 000 20 000 0
Total for Corporate Services Finance Management 20 000 20 000 0
Specialised Technical Services

C10.12501 FM Infrastructure 41 088 904
C10.12501-F1 FM Infrastructure 1 EFF 2 800 000 2 800 000 0
C11.12501 FM Structural Rehabilitation 329 657 038

C11.12501-F1 FM Structural Rehabilitation 3 CRR: FACILITY 35 000 000 35 000 000 0
MAN


Corporate Services 41 2014/2015 to 2016/2017 Capital Adjustments Budget - Jan 2015



C16.12504 FM BM Equipment FY2016 250 000

C16.12504-F1 FM BM Equipment FY2016 1 EFF 250 000 250 000 0
C16.12510 FS Replacement Vehicles 8 640 719

C16.12510-F1 FS Replacement Vehicles 1 EFF 9 440 719 8 640 719 -800 000 R 9 440 719 brought forward from 2016/2017 and subsequent years will be
rephased accordingly with 2019/20 financial year not having any budget for
now, due to the acceleration of this project.R 800 000 prioritised and
transferred from FS Plant Replacement (C15.12511-F1) and must be
returnedR 9 440 719 = Budget for 2015/2016 prioritised and re-phased to
2014/2015 (C15.12510-F1)
C16.12511 FS Replacement Plant FY2016 2 100 000

C16.12511-F1 FS Replacement Plant FY2016 1 EFF 1 300 000 2 100 000 800 000 R 800 000 to be added , as returned from 2015/2016 Vehicle
Replacements (C16.12510-F1), which was re-prioritised and rephased in
2014/15.
C16.12512 FS Fleet Replacements CRR FY2016 1 500 000

C16.12512-F1 FS Fleet Replacements CRR FY2016 3 ASSETS SALE 1 500 000 1 500 000 0
C16.12522 Plant & Equipment 50 000

C16.12522-F1 Plant & Equipment 1 EFF 50 000 50 000 0
C16.12533 IT Equipment 806 622

C16.12533-F1 IT Equipment 1 EFF 806 622 806 622 0
C16.12534 Furniture & Equipment FY2016 571 747

C16.12534-F1 Furniture & Equipment FY2016 1 EFF 571 747 571 747 0
Total for Specialised Technical Services 51 929 088 51 929 088 0
Employment Equity
C16.12701 Computer Equipment: Replacement 20 000
C16.12701-F1 Computer Equipment: Replacement 1 EFF 20 000 20 000 0
C16.12702 Furniture, Fittings and Equipment 20 000

C16.12702-F1 Furniture, Fittings and Equipment 1 EFF 20 000 20 000 0
Total for Employment Equity 40 000 40 000 0
Customer Relations

C16.12802 Furniture,Fitting,Equipment: Replacement 90 000

C16.12802-F1 Furniture,Fitting,Equipment: Replacement 1 EFF 90 000 90 000 0
Total for Customer Relations 490 000 490 000 0
Human Resources
C10.12114 e-HR 19 593 666
C10.12114-F1 e-HR 1 EFF 1 800 000 1 800 000 0
C16.12112 Furniture,Fitting,Equipment: Replacement 240 000

C16.12112-F1 Furniture,Fitting,Equipment: Replacement 1 EFF 240 000 240 000 0

Total for Human Resources 2 665 000 2 665 000 0
Information Systems & Technology

C10.16621 Dark Fibre Broadband Infrastructure 1 329 307 691
C10.16621-F1 Dark Fibre Broadband Infrastructure 1 EFF 180 850 000 180 850 000 0
C11.16615 Microsoft Systems: Replacement 39 824 528

C11.16615-F1 Microsoft Systems: Replacement 1 EFF 5 000 000 5 000 000 0
C11.16624 Corporate Reporting System 18 857 070

C11.16624-F1 Corporate Reporting System 1 EFF 2 000 000 2 000 000 0
C12.16631 WCG Broadband Connectivity 53 228 071

C12.16631-F2 WCG Broadband Connectivity 4 PGWC Broadband 7 298 000 7 298 000 0
C16.16601 Microsoft Infrastructure Services 6 000 000

C16.16601-F1 Microsoft Infrastructure Services 1 EFF 6 000 000 6 000 000 0
C16.16602 ERP Business Systems FY2016 12 000 000

C16.16602-F1 ERP Business Systems FY2016 1 EFF 12 000 000 12 000 000 0
C16.16605 Furniture and Fittings: Replacement 100 000

C16.16605-F1 Furniture and Fittings: Replacement 1 EFF 100 000 100 000 0
C16.16606 Data Storage Secur & Accessb FY2016 3 000 000

C16.16606-F1 Data Storage Secur & Accessb FY2016 1 EFF 3 000 000 3 000 000 0
C16.16607 Enterprise Monitrng & Managmt Sol FY2016 15 000 000

C16.16607-F1 Enterprise Monitrng & Managmt Sol FY2016 1 EFF 15 000 000 15 000 000 0
C16.16608 ERP Annual Dis Recovery Growth FY2016 3 000 000

C16.16608-F1 ERP Annual Dis Recovery Growth FY2016 1 EFF 3 000 000 3 000 000 0

C16.16609 ERP Annual Capacity Growth FY2016 3 000 000

C16.16609-F1 ERP Annual Capacity Growth FY2016 1 EFF 3 000 000 3 000 000 0
C16.16610 Renewal Back-end IT infrastr FY2016 3 000 000

C16.16610-F1 Renewal Back-end IT infrastr FY2016 1 EFF 3 000 000 3 000 000 0
C16.16612 Business Continuity FY2016 2 500 000

C16.16612-F1 Business Continuity FY2016 1 EFF 2 500 000 2 500 000 0
C16.16620 Extension of Smart City Strategy FY2016 1 500 000

C16.16620-F1 Extension of Smart City Strategy FY2016 1 EFF 1 500 000 1 500 000 0
C16.16623 Renewal Back-end Network infrastr FY2016 1 500 000

C16.16623-F1 Renewal Back-end Network infrastr FY2016 1 EFF 1 500 000 1 500 000 0
C16.16625 Network Upgrade Underserviced Areas 5 000 000

C16.16625-F1 Network Upgrade Underserviced Areas 1 EFF 5 000 000 5 000 000 0
C16.16626 ERP Hardware Replacement FY2016 2 000 000

C16.16626-F1 ERP Hardware Replacement FY2016 1 EFF 2 000 000 2 000 000 0
C16.16629 Computers and Equipment: Replacement 250 000

C16.16629-F1 Computers and Equipment: Replacement 1 EFF 250 000 250 000 0
CPX.0003127 Digital Inclusion Project 100 000 000

CPX.0003127-F1 Digital Inclusion Project 1 EFF 32 000 000 32 000 000 0
CPX.0003957 Radio Trunking Infrastructure Upgrade 27 000 000

CPX.0003957-F1 Radio Trunking Infrastructure Upgrade 1 EFF 6 000 000 0 -6 000 000 Project plan revised for completion in the 2014/15 financial year in order to
avoid additional expenses relating to forward cover as quoted by the
vendor awarded the relevant approved tender.
CPX.0004219 SCOA Add Hardware&Licensing FY2015 6 526 680

CPX.0004219-F1 SCOA Add Hardware&Licensing FY2015 1 EFF 0 3 000 000 3 000 000 Additional R3m budget provision to be included in the January 2015
Adjustments Budget as approved.
Total for Information Systems & Technology 290 998 000 287 998 000 -3 000 000
Development Information & GIS

C16.18601 Office Furniture Equipment: Replacement 40 000
C16.18601-F1 Office Furniture Equipment: Replacement 1 EFF 40 000 40 000 0
C16.18603 GIS and IT Equipment: Replacement 400 000

C16.18603-F1 GIS and IT Equipment: Replacement 1 EFF 400 000 400 000 0
C16.18604 Aerial Photography FY2016 1 200 000

C16.18604-F1 Aerial Photography FY2016 1 EFF 1 200 000 1 200 000 0
Total for Development Information & GIS 1 640 000 1 640 000 0

Occupational Health, Safety & Wellness

C16.12300 IT Equipment - Replacement 90 000
C16.12300-F1 IT Equipment - Replacement 1 EFF 55 000 55 000 0


Total for Occupational Health, Safety & Wellness 175 000 175 000 0
Total for Corporate Services 349 018 588 346 018 588 -3 000 000
City Health
Health Management
C14.13200 HS contingency provision - insurance 70 000
C14.13200-F1 HS contingency provision - Insurance 2 REVENUE: 70 000 70 000 0
INSURANCE
Total for Health Management 70 000 70 000 0
Health Finance: PCU

C14.13300 Furniture, tools, equipment : Additional 2 453 050
C14.13300-F1 Furniture, tools, equipment : Additional 1 EFF 3 196 466 2 303 050 -893 416 Reprioritisation of funding to cover shortfall on committed projects where
the USDG budget allocation was not allocated. R 272 639 to C12.13121-F2
Tafelsig Clinic - Extensions and Upgrade and R 620 777 to C12.13120-F2
Mzamomhle Clinic - Upgrade and ext. TB/ARV.
C14.13304 Upgrade of Security at Clinics FY15 800 000

C14.13304-F1 Upgrade of Security at Clinics FY15 1 EFF 1 000 000 800 000 -200 000 Reprioritisation of funding to cover shortfall on committed projects where
the USDG funding was not allocated. R 200 000 to C12.13120-F2
Mzamomhle clinic - Upgrade and ext. TB/ARV.
Total for Health Finance: PCU 4 196 466 3 103 050 -1 093 416
Eastern Sub District

C12.13109 Sarepta clinic - upgrade of TB area 2 656 669
C12.13109-F1 Sarepta Clinic - upgrade of TB area 1 EFF 500 000 500 000 0
Total for Eastern Sub District 500 000 500 000 0
City Health 45 2014/2015 to 2016/2017 Capital Adjustments Budget - Jan 2015

Khayelitsha Sub District

C13.13112 Upgrade and Extensions Kuyasa Clinic 8 100 000
C13.13112-F2 Upgrade and Extensions Kuyasa Clinic 4 NT USDG 100 000 0 -100 000 Funds were not allocated to this project following a recent GPRC review.
Project could be reviewed for future funding allocation by the GPRC.
CPX.0002543 Replacement clinic Zakhele 22 000 000

CPX.0002543-F1 Replacement clinic Zakhele 1 EFF 100 000 100 000 0
CPX.0002543-F2 Replacement clinic Zakhele 4 NT USDG 4 100 000 0 -4 100 000 Funds were not allocated to this project following a recent GPRC review.
Total for Khayelitsha Sub District 4 300 000 100 000 -4 200 000
Klipfontein Sub District

C13.13114 Extensions for ARV and TB Masincedane 3 100 000
C13.13114-F1 Extensions for ARV and TB Masincedane 1 EFF 100 000 100 000 0
C13.13114-F2 Extensions for ARV and TB Masincedane 4 NT USDG 1 000 000 0 -1 000 000 Funds were not allocated to this project following a recent GPRC review.
C13.13115 Extensions for ARV and TB Vuyani Clinic 9 500 000

C13.13115-F1 Extensions for ARV and TB Vuyani Clinic 1 EFF 100 000 100 000 0
C13.13115-F2 Extensions for ARV and TB Vuyani Clinic 4 NT USDG 500 000 0 -500 000 Funds were not allocated to this project following a recent GPRC review.
C14.13600 Upgrade and Ext Gugulethu Clinic 8 000 000

C14.13600-F1 Upgrade and Ext Gugulethu Clinic 1 EFF 600 000 600 000 0
Total for Klipfontein Sub District 2 300 000 800 000 -1 500 000
Mitchells Plain Sub District

C12.13120 Mzamomhle clinic upgrade & ext. TB/ARV 5 255 279
C12.13120-F1 Mzamomhle clinic upgrade & ext. TB/ARV 1 EFF 1 000 000 1 820 777 820 777 Delays in the award o the tender as well as on-going problems on site with
the community with regard to local labour issues during the 2014/15
financial year resulted in the need to rephase this project. Reductions in
the USDG allocation have resulted in a shortfall of R 820 777 which needs
to be covered by funds made available through reprioritisation. The funds
will be moved from C14.13300-F1 Furniture, tools, equipment: Additional -
R 620 777 and C14.13304-F1 Upgrade of Security at Clinics FY15 - R 200
000.

C12.13121 Tafelsig Clinic Extensions and Upgrade 10 928 225

C12.13121-F1 Tafelsig Clinic Extensions and Upgrade 4 NT USDG 100 000 1 000 000 900 000 Delays in the award of the tender as well as initial problems related to
service delivery and space during the 2014/15 financial year resulted in the
need to rephase the funding for this project. R 1 000 000 to be moved
from the 2014/15 financial year. There will be no increase in Total project
costs.
C12.13121-F2 Tafelsig Clinic Extensions and Upgrade 1 EFF 0 272 639 272 639 Delays in the award of the tender as well as initial problems related to
service delivery and space resulted in the need to rephase the funding for
this project. Reductions in the USDG allocation have resulted in a shortfall
of R 272 639 which needs to be covered by funds made available through
reprioritisation. The funds will be moved from C14.13300-F1 Furniture,
tools, equipment: Additional.
C13.13117 Extensions for ARV and TB Phumlani 0

C13.13117-F1 Extensions for ARV and TB Phumlani 4 NT USDG 500 000 0 -500 000 Funds were not allocated to this project following a recent GPRC review.
Total for Mitchells Plain Sub District 1 600 000 3 093 416 1 493 416
Northern Sub District

C13.13108 New Fisantekraal Clinic 22 993 377
C13.13108-F2 New Fisantekraal Clinic 4 NT USDG 500 000 0 -500 000 Funds were not allocated to this project following a recent GPRC review.
C13.13109 Upgrade and Extensions Northpine Clinic 2 739 274

C13.13109-F1 Upgrade and Extensions Northpine Clinic 1 EFF 1 000 000 1 000 000 0
CPX.0002680 Bloekombos Clinic 100 000

CPX.0002680-F1 Bloekombos Clinic 1 EFF 100 000 100 000 0
CPX.0002681 Wallacedene Clinic 150 000

CPX.0002681-F1 Wallacedene Clinic 1 EFF 100 000 100 000 0
Total for Northern Sub District 1 700 000 1 200 000 -500 000
Southern Sub District

C12.13122 Hout Bay/Imizamo Yethu - upgrade 0
C12.13122-F1 Hout Bay/Imizamo Yethu - upgrade 4 NT USDG 1 000 000 0 -1 000 000 Funds were not allocated to this project following a recent GPRC review.
C13.13110 New Pelican Park Clinic 20 600 000

C13.13110-F2 New Pelican Park Clinic 4 NT USDG 7 200 000 0 -7 200 000 Funds were not allocated to this project following a recent GPRC review.
CPX.0002767 Masiphumlele Clinic 600 000

CPX.0002767-F1 Masiphumlele Clinic 1 EFF 400 000 400 000 0
Total for Southern Sub District 8 600 000 400 000 -8 200 000

Specialised Support Services

C13.13106 Specialised Env Health Equip: Additional 500 000
C13.13106-F1 Specialised Env Health Equip: Additional 1 EFF 500 000 500 000 0
Total for Specialised Support Services 500 000 500 000 0
Tygerberg Sub District

C12.13107 Ravensmead clinic - upgrade of TB area 4 428 375
C12.13107-F1 Ravensmead Clinic - upgrade of TB area 1 EFF 1 500 000 1 500 000 0
CPX.0003123 Delft south ext for TB and ARV 7 700 000

CPX.0003123-F1 Delft south ext for TB and ARV 1 EFF 100 000 100 000 0
CPX.0005142 Uitsig Clinic - extensions for TB 3 243 266

CPX.0005142-F1 Uitsig Clinic - extensions for TB 4 NT USDG 0 243 266 243 266 A critical need for the extension to the TB area at the Uitsig Clinic has been
identified. USDG funds have been prioritised to undertake this project.
Total for Tygerberg Sub District 1 600 000 1 843 266 243 266
Western Sub District

CPX.0002758 Table View Clinic upgrade and ext 4 100 000
CPX.0002758-F1 Table View Clinic upgrade and ext 1 EFF 100 000 100 000 0
Total for Western Sub District 100 000 100 000 0
Total for City Health 25 466 466 11 709 732 -13 756 734
Safety & Security
Strategic Support
C16.14199 SS Contingency Provision Insurance FY16 350 000

C16.14199-F1 SS Contingency Provision Insurance FY16 2 REVENUE: 350 000 350 000 0
INSURANCE
Total for Strategic Support 840 947 840 947 0
Support Services
Total for Support Services 63 612 63 612 0
Safety & Security 48 2014/2015 to 2016/2017 Capital Adjustments Budget - Jan 2015
Metro Police Services

C14.14415 Upgrading of MPD Training Centre 1 350 572
C14.14415-F1 Upgrading of MPD Training Centre 1 EFF 300 000 300 000 0
C16.14414 IT and Related Equipment FY16 200 000

C16.14414-F1 IT and Related Equipment FY16 1 EFF 200 000 200 000 0
C16.14417 Vehicle Replacement FY16 1 300 000

C16.14417-F1 Vehicle Replacement FY16 1 EFF 1 000 000 1 000 000 0
C16.95017 Radios & related equipment FY16 200 000

C16.95017-F1 Radios & related equipment FY16 1 EFF 200 000 200 000 0
C16.95018 Replacement of CCTV equipment FY16 1 250 000

C16.95018-F1 Replacement of CCTV equipment FY16 1 EFF 1 250 000 1 250 000 0
C16.95019 Furniture, Fittings & Equipment FY16 563 400

C16.95019-F1 Furniture, Fittings & Equipment FY16 1 EFF 563 400 563 400 0
CPX.0001537 Additional CCTV Equipment FY16 1 313 400

CPX.0001537-F1 Additional CCTV Equipment FY16 1 EFF 1 250 000 1 250 000 0
Total for Metro Police Services 4 763 400 4 763 400 0
Law Enforcement & Security Services

C16.00015 Specialised Equipment: Additional FY2016 500 000
C16.00015-F1 Specialised Equipment: Additional FY2016 1 EFF 1 100 000 500 000 -600 000 Budget reduced to make provision for radios on a separate project to
ensure the proper asset class alignment R600 000 (WBS nr
CPX.0004572) to be allocated for radios.
C16.00016 Building improvements FY2016 1 200 000

C16.00016-F1 Building improvements FY2016 1 EFF 1 200 000 1 200 000 0
C16.00017 Furniture, tools & equipment: Add FY2016 548 160

C16.00017-F1 Furniture, tools & equipment: Add FY2016 1 EFF 548 160 548 160 0
C16.01010 Vehicles: Replacement FY2016 3 000 000

C16.01010-F1 Vehicles: Replacement FY2016 1 EFF 3 000 000 3 000 000 0
CPX.0004572 Radios: Additional 2016 600 000

CPX.0004572-F1 Radios: Additional 2016 1 EFF 0 600 000 600 000 Provision for radios. R600 000 transferred from C16.00015-F1.
Total for Law Enforcement & Security Services 5 848 160 5 848 160 0
Traffic Services
C16.14704 Property Improvement City Wide FY2016 2 440 753
C16.14704-F1 Property Improvement City Wide FY2016 1 EFF 1 840 753 2 440 753 600 000 Due to the delay in the awarding of the tender for the for the Gallows Hill
Cash cubicles a amount of R 600 000.00 was rephased from the 2014/15
financial year. The delays was caused by decisions relating to drawings,
specification and designs required in order to be compliant with the Cash
Management policy and Occupational and Health and Safety provisions.
C16.14705 Furniture,fittings,tools & equipm FY2016 600 000

C16.14705-F1 Furniture,fittings,tools & equipm FY2016 1 EFF 400 000 600 000 200 000 There is a need for additional computers for the uniform staff as more and
more tasks have to be performed electronically and this include e-leave,
LSO for training bookings, e-mail, job applications and soon IPM for staff
on T9 and below. Some of the existing computers also need to be
replaced. The amount of R 200000.00 to be transferred from C16.14718-
F2 - Vehicles
C16.14706 Traffic Licencing Equipment FY2016 400 000

C16.14706-F1 Traffic Licencing Equipment FY2016 1 EFF 400 000 400 000 0
C16.14707 Replacement of Vehicles FY2016 2 000 000

C16.14707-F1 Replacement of Vehicles FY2016 1 EFF 2 000 000 2 000 000 0
C16.14718 Additional Vehicles FY2016 3 800 000

C16.14718-F2 Additional Vehicles FY2016 1 EFF 4 000 000 3 800 000 -200 000 There is a need for additional computers for the uniform staff as more and
more tasks have to be performed electronically and this include e-leave,
LSO for training bookings, e-mail, job applications and soon IPM for staff
on T9 and below. Some of the existing computers also need to be
replaced. The amount of R 200000.00 to be transferred to C16-14705-F1 -
Furniture tools and Equipment: Additions
Total for Traffic Services 8 640 753 9 240 753 600 000
Fire & Rescue Services

C16.00058 Replace Medical Equipment FY2016 400 000
C16.00058-F1 Replace Medical Equipment FY2016 1 EFF 400 000 400 000 0
C16.14000 Replace Hazmat Equipment FY2016 750 000

C16.14000-F1 Replace Hazmat Equipment FY2016 1 EFF 750 000 750 000 0
C16.14103 Replace Radios - IT Equipment FY2016 890 000

C16.14103-F1 Replace Radios - IT Equipment FY2016 1 EFF 730 000 730 000 0
C16.14304 Furniture Fittings & Tools FY2016 400 673

C16.14304-F1 Furniture Fittings & Tools FY2016 1 EFF 400 673 400 673 0
C16.14315 Replacement of Fire Vehicles FY2016 3 000 000

C16.14315-F1 Replacement of Fire Vehicles FY2016 1 EFF 3 000 000 3 000 000 0
C16.14346 Replace Communication Equipm FY2016 600 000

C16.14346-F1 Replace Communication Equipm FY2016 1 EFF 600 000 600 000 0
C16.14348 Replace Fire Fight Equipment FY2016 1 778 135

C16.14348-F1 Replace Fire Fight Equipment FY2016 1 EFF 1 778 135 1 778 135 0
Total for Fire & Rescue Services 7 658 808 7 658 808 0
Disaster Risk Management

C14.00080 Integrated Contact Centre 71 349 673
C14.00080-F1 Integrated Contact Centre 1 EFF 8 000 000 8 000 000 0
C15.14319 DisMan Centre Additions/Alterations 7 583 874

C15.14319-F1 DisMan Centre Additions/Alterations 1 EFF 1 263 979 1 263 979 0
C16.00024 Furniture and Equipment FY2016 300 000

C16.00024-F1 Furniture and Equipment FY2016 1 EFF 300 000 300 000 0
C16.00025 IT Related Equipment FY2016 370 000

C16.00025-F1 IT Related Equipment FY2016 1 EFF 370 000 370 000 0
C16.00026 Vehicles (Volunteers) FY2016 750 000

C16.00026-F1 Vehicles (Volunteers) FY2016 1 EFF 750 000 750 000 0
Total for Disaster Risk Management 10 683 979 10 683 979 0
Public Emergency Call Centre-107

C16.14301 Equip Communication Centre FY2016 350 872
C16.14301-F1 Equip Communication Centre FY2016 1 EFF 350 872 350 872 0

C16.14302-F1 Furniture & Equipment FY2016 1 EFF 126 194 56 194 -70 000 Budget reprioritised to upgrade aging Communication system.
Communication system needs to be upgraded to make use of newer ICT
systems as older technology is either to expensive to support or no support
available.
C16.14303 Communication System FY2016 1 220 000

C16.14303-F1 Communication System FY2016 1 EFF 800 000 1 220 000 420 000 Budget reprioritised to upgrade aging Communication system.
available.
C16.14305 Vehicles 0
C16.14305-F1 Vehicles 1 EFF 350 000 0 -350 000 Budget reprioritised to upgrade aging Communication system.
available.
Total for Public Emergency Call Centre-107 1 627 066 1 627 066 0
Total for Safety & Security 40 126 725 40 726 725 600 000
Human Settlements
Strategic Support Services & Admin

C14.15201 Computer Equipment - Additional 500 000
C14.15201-F1 Computer Equipment - Additional 1 EFF 500 000 500 000 0
C14.15202 Furniture & Fittings - Additional 600 000

C14.15202-F1 Furniture & Fittings - Additional 1 EFF 600 000 600 000 0
C14.15203 Trunking Radios - Additional 50 000

C14.15203-F1 Trunking Radios - Additional 1 EFF 50 000 50 000 0
C14.15204 Computer Equipment - Replacement 750 000

C14.15204-F1 Computer Equipment - Replacement 1 EFF 750 000 750 000 0
C14.15205 Furniture & Fittings - Replacement 400 000

C14.15205-F1 Furniture & Fittings - Replacement 1 EFF 400 000 400 000 0
C16.15299 Housing contingency - Insurance 500 000

C16.15299-F1 Housing contingency - Insurance 2 REVENUE: 500 000 500 000 0
INSURANCE
Total for Strategic Support Services & Admin 2 800 000 2 800 000 0
HS Strategy & Planning

C14.15603 Land Acquisition (USDG) 150 000 000
C14.15603-F2 Land Acquisition (USDG) 4 NT USDG 40 000 000 150 000 000 110 000 000 Funding approved by GPRC
Total for HS Strategy & Planning 40 000 000 150 000 000 110 000 000
Public Housing & Customer Services

C11.15418 Langa Hostels CRU Project (463 units) 137 223 912
C11.15418-F1 Langa Hostels CRU Project (463 units) 4 NT USDG 5 920 000 8 920 000 3 000 000 The contractor started later on site than anticipated due to an illegal
business operating on site. This has been resolved but affected the
construction programme because the contractor could not gain access to
the full site from the start.
C11.15418-F2 Langa Hostels CRU Project (463 units) 4 PROV HOUSE 10 250 000 30 250 000 20 000 000 The contractor started later on site than anticipated due to an illegal
DEV BRD business operating on site. This has been resolved but affected the
construction programme because the contractor could not gain access to
the full site from the start.
C13.15405 Major Upgrading - Rental Units 23 828 119

C13.15405-F3 Major Upgrading - Rental Units 3 HOUSE DEV CPT 0 14 520 000 14 520 000 Funds required for the replacement of staircase at council's rental units.
FND
Human Settlements 52 2014/2015 to 2016/2017 Capital Adjustments Budget - Jan 2015

C14.15405 Renovations of Offices 16 099 636

C14.15405-F1 Renovations of Offices 1 EFF 9 000 000 16 099 636 7 099 636 Additional funding needed to upgrade Retreat Housing office.
C14.15406 Major Upgrading of Depots 550 000

C14.15406-F1 Major Upgrading of Depots 1 EFF 550 000 550 000 0
C14.15407 Plant & Equipment - Additional 50 000

C14.15407-F1 Plant & Equipment - Additional 1 EFF 50 000 50 000 0
C14.15408 Land Acquisition - Buy Back 150 000

C14.15408-F1 Land Acquisition - Buy Back 3 HOUSE DEV CPT 150 000 150 000 0
FND
C14.15409 Major Upgrading - Rental Units 26 520 000

C14.15409-F1 Major Upgrading - Rental Units 1 EFF 6 000 000 1 000 000 -5 000 000 R5 Million budget transferred to WBS C14.15405-F1 to upgrading of
Retreat Housing office. See WBS No. C14.15405-F1.
C14.15409-F2 Major Upgrading - Rental Units 4 PROV HOUSE 0 11 000 000 11 000 000 Funds required for upgrading of Council Rental units.
DEV BRD
CPX.0003149 Langa Hostels CRU Project (868 units) 101 000 000
CPX.0003149-F1 Langa Hostels CRU Project (868 units) 4 NT USDG 20 000 000 18 000 000 -2 000 000 The first and second phase of this development is linked. The contractor
started later on site than anticipated due to an illegal business operating on
site. This has been resolved but affected the construction programme
because the contractor could not gain access to the full site from the start.
CPX.0003149-F2 Langa Hostels CRU Project (868 units) 4 PROV HOUSE 40 000 000 0 -40 000 000 The first and second phase of this development is linked. The contractor
DEV BRD started later on site than anticipated due to an illegal business operating on
site. This has been resolved but affected the construction programme
because the contractor could not gain access to the full site from the start.
CPX.0005545 Installation of Retrofit Ceilings - Rent 8 000 000

CPX.0005545-F1 Installation of Retrofit Ceilings - Rent 3 HOUSE DEV CPT 0 5 500 000 5 500 000 Installation of ceilings in council rental units.
FND
Total for Public Housing & Customer Services 91 920 000 106 039 636 14 119 636
HS Development & Delivery

C06.01622 Rondevlei Housing Project 4 760 081
C06.01622-F2 Rondevlei Housing Project 4 NT USDG 0 95 000 95 000 Community appointing a new PHP contractor.
C06.30881 Wallacedene Phase 10A (PLS) 38 195 155

C06.30881-F2 Wallacedene Phase 10A (PLS) 4 NT USDG 12 000 000 0 -12 000 000 The proposed development area is currently occupied by informal
dwellings. Project delayed, will only start in the 2016/17 financial year.
C06.41500 Witsand Housing Project Phase 2 Atlantis 39 780 134

C06.41500-F2 Witsand Housing Project Phase 2 Atlantis 4 NT USDG 1 000 000 1 000 000 0

C06.41502 Nyanga Upgrading Project(PLF&UISP) 38 434 070

C06.41502-F2 Nyanga Upgrading Project(PLF&UISP) 4 NT USDG 11 000 000 0 -11 000 000 It is difficult to estimate timeframes for the future progress on the Nyanga
Upgrading Project due to the necessity of relocating many occupants of
informal structures before civil engineering services can commence. At this
point in time, we are struggling to move just a few families to allow the
contractor to complete the services at the KTC3 section 4. When KTC3
section 5 is eventually completed very little expenditure is envisage on this
project for the next year or more or more on this project. Alternative land
must be found to relocate the informal settlers from section 5. KTC3 is the
only sub-project that remains un serviced in the Nyanga Upgrade Project.
Therefore the full budgetary provision will not be needed in the 2014/15
financial year. An application will be made to the Project Review
Committee to approve budgetary provisions in future years. The necessary
budgetary amounts for the future financial years will be amended in the
Adjustment Budget in January 2015.
C06.41518 Belhar/Pentech Housing Proj: 350 Units 15 980 000

C06.41518-F2 Belhar/Pentech Housing Proj: 350 Units 4 NT USDG 5 980 000 11 938 000 5 958 000 Project rephased from 2014/15 due to delay on tender process
C06.41531 Manenberg The Downs : Housing Project 17 108 281

C06.41531-F2 Manenberg The Downs : Housing Project 4 NT USDG 0 74 000 74 000 Civil engineering services is estimated to be handed over by October 2014.
The project will be completed in this financial year. Funds required for
minor works.
C06.41570 Ocean View - Mountain View Hsg Project 23 418 522

C06.41570-F2 Ocean View - Mountain View Hsg Project 4 NT USDG 32 025 32 025 0
C07.00027 Wallacedene Phase 10B (UISP) 6 379 642

C07.00027-F2 Wallacedene Phase 10B (UISP) 4 NT USDG 3 000 000 0 -3 000 000 The proposed development area is currently occupied by informal
dwellings. Project delayed. Will only start in the 2016/17 financial year.
C07.00437 Hazendal Housing Project 3 703 857

C07.00437-F2 Hazendal Housing Project 4 NT USDG 0 520 000 520 000 Additional budget of R520 000 is required to honour the final contractor
invoices.
C08.15507 Morkel's Cottage Strand Housing Project 46 093 000

C08.15507-F2 Morkel's Cottage Strand Housing Project 4 NT USDG 10 166 000 10 000 000 -166 000 This project is currently in the land use planning phase (LUPO), thus
impacting on the final Planning approval for this development. Approval is
expected to be granted towards the end of the 2014/15 financial year.
Furthermore, Roads department requested that the access road to the
development be re-aligned as part of their requirements. It is now
anticipated that the funds will be required from 2015/16 financial year
onwards.

C08.15508 Delft - The Hague Housing Project 53 077 638

C08.15508-F2 Delft - The Hague Housing Project 4 NT USDG 0 3 500 000 3 500 000 During construction it was established that in critical areas the existing
sewer levels were either shallower or deeper than anticipated. This
resulted in the need for additional pipelines, pipe trenches and extensive
reinstatement of road layers after the installation of the new services and
connections. The contractor experienced problems with existing fibre
cement water pipelines which became brittle and cracked due to the
compaction of the road layer works. These problems, together with
Eskom's late instruction for the installation of cable ducts beneath the
existing roads and increased the pipe trenching and road reinstatement
costs resulting in the increased of the project costs. In terms of the
contract.
C08.15509 Kanonkop (Atlantis Ext12)Housing Project 46 383 934

C08.15509-F2 Kanonkop (Atlantis Ext12)Housing Project 4 NT USDG 0 500 000 500 000 The second phase of this project is tender ready and the budget for the life
of the project must be provided in terms of section 19 of the MFMA in order
to go out in tender this financial year.
C09.15515 Gugulethu Infill Project Erf 8448/MauMau 31 173 247

C09.15515-F1 Gugulethu Infill Project Erf 8448/MauMau 4 NT USDG 14 000 000 17 400 000 3 400 000 Additional funds required to fast track internal services.
C10.15509 Hangberg CRU 70 Units 32 636 893

C10.15509-F1 Hangberg CRU 70 Units 4 NT USDG 2 300 000 1 000 000 -1 300 000 Project delayed due to a request from Electricity's High Voltage Dept. that
the layout on one of the sites must be changed. Big overhead power lines
over one of the sites. An application will be made to the Project Review
Committee to increase the 2015/16 financial year budget provision. The
necessary budgetary amounts for the future financial years will be
amended in the Adjustment Budget in January 2015.
C10.15509-F2 Hangberg CRU 70 Units 4 PROV HOUSE 3 400 000 3 400 000 0
DEV BRD
C10.15510 Heideveld Duinefontein Housing Project 19 877 501

C10.15510-F2 Heideveld Duinefontein Housing Project 4 NT USDG 2 800 000 1 500 000 -1 300 000 Virement approved: The Heideveld project was delayed as a result of an
appeal which was lodged and upheld against the tender award of Tender
no. 169Q/2013/14: Construction of 891 Top Structures in Hazendal and
Heideveld. Therefore the approved budget of R3 800 000 will not be fully
spent in the 2014/2015 financial year. The tender will now be re-advertised
on 31 October 2014.Thus, R125 000 can be transferred to the Hazendal
Housing Project. The necessary amendments will be included in the
Adjustment Budget in January 2015. Contract will only complete work after
Top Structure completion - budget moved to next year.
C11.15505 Scottsdene New CRU Project - 350 Units 104 424 391
C11.15505-F2 Scottsdene New CRU Project - 350 Units 4 PROV HOUSE 0 24 823 000 24 823 000 The Developer must apply for extra funding from Western Cape
DEV BRD Government in order to complete the second phase of the project.
C12.15506 Edward Street: Grassy Park Development 0

C12.15506-F1 Edward Street: Grassy Park Development 4 NT USDG 2 000 000 0 -2 000 000 Radius for beneficiaries must be increase to allow for more qualifying
beneficiaries. Tender process to commence early 2015. Construction for
Civil will commence mid 2015 at the earliest.

C12.15507 Pelican Park Phase 1 Housing Project 79 153 701

C12.15507-F1 Pelican Park Phase 1 Housing Project 4 NT USDG 0 4 900 000 4 900 000 Funds required to complete internal services.
C12.15510 Morningstar Durbanville Housing Project 7 802 000

C12.15510-F1 Morningstar Durbanville Housing Project 4 NT USDG 1 802 000 6 862 000 5 060 000 Relocation of four families in Council rental units and the demolishing of
the units delayed tender process for implementing the project.
C14.15504 BNG: Housing Developments 3 008 119

C14.15504-F1 BNG: Housing Developments 1 EFF 3 008 119 3 008 119 0
CPX.0002700 Valhalla Park Integrated Housing Project 36 981 891

CPX.0002700-F1 Valhalla Park Integrated Housing Project 4 NT USDG 20 000 000 29 500 000 9 500 000 Issuing of civils tender was delayed for 10 months due to lack of budget
from sister department for bulk infrastructure items. Now resolved & tender
has been advertised, however, will not catch up on original timeframes.
CPX.0003134 Fisantekraal Garden Cities Phase 2 107 667 000

CPX.0003134-F1 Fisantekraal Garden Cities Phase 2 4 NT USDG 49 500 000 38 000 000 -11 500 000 Funds required to complete further sites. Budget now properly allocated
over the life of project.
CPX.0003139 Imizamo Yethu Housing Project (Phase 3) 48 279 000

CPX.0003139-F1 Imizamo Yethu Housing Project (Phase 3) 4 NT USDG 8 000 000 0 -8 000 000 The community rejected the proposed CRU development on the site and
demanded a BNG development on this site. The Mayor's office intervene
and it was decided that a survey will be done in the community to
determine the various options. The end result was that the development
will be split between BNG and CRU.
CPX.0003139-F2 Imizamo Yethu Housing Project (Phase 3) 4 PROV HOUSE 20 000 000 0 -20 000 000 The community rejected the proposed CRU development on the site and
DEV BRD demanded a BNG development on this site. The Mayor's office intervene
and it was decided that a survey will be done in the community to
determine the various options. The end result was that the development
will be split between BNG and CRU.
CPX.0003205 Masiphumelele Housing Project Phase 4 0

CPX.0003205-F1 Masiphumelele Housing Project Phase 4 4 NT USDG 9 000 000 0 -9 000 000 The project is not tender ready. Geophysical and environmental issues &
the impact of the TRA situated on the project site pose social and civil
engineering problems which are taking time to resolve.
CPX.0005317 Imizamo Yethu - Hout Bay Housing Project 23 083 800

CPX.0005317-F1 Imizamo Yethu - Hout Bay Housing Project 4 NT USDG 0 6 691 102 6 691 102 The community rejected the proposed CRU development on the site and
demanded a BNG development. The Mayor's office intervene and it was
decided that a survey will be done in the community to determine the
various options. The end result was that the development will be split
between BNG and CRU.
CPX.0005535 Browns Farm - Phase 6 50 000

CPX.0005535-F1 Browns Farm - Phase 6 4 NT USDG 0 50 000 50 000 Additional budget of R50 000 is required to honour the final contractor
invoices which was higher than anticipated.
CPX.0005675 HS District 6 78 860 665

CPX.0005675-F1 HS District 6 4 NT USDG 0 75 715 353 75 715 353 Funding approved by GPRC.
Total for HS Development & Delivery 178 988 144 240 508 599 61 520 455

HS Urbanisation
C14.15707 Inform. Hsg - Upgrade on Council Land 1 000 000
C14.15707-F1 Inform. Hsg - Upgrade on Council Land 3 SOC DEV CPT 1 000 000 1 000 000 0
FUND:G
C15.15102 Urbanisation: Backyards/Infrm Settl Upgr 98 718 126

C15.15102-F1 Urbanisation: Backyards/Infrm Settl Upgr 4 NT USDG 260 000 000 98 718 126 -161 281 874 Funding reduced by GPRC.
Total for HS Urbanisation 261 000 000 99 718 126 -161 281 874
Housing Finance & Leases

C16.11121 Furniture & Equipment 69 000
C16.11121-F1 Furniture & Equipment 1 EFF 69 000 69 000 0
Total for Housing Finance & Leases 69 000 69 000 0
Total for Human Settlements 574 777 144 599 135 361 24 358 217
Energy, Environmental & Spatial Planning
EESP Management
C16.18101 Computer, Office Equipment: Replacement 356 828
C16.18101-F1 Computer, Office Equipment: Replacement 1 EFF 356 828 356 828 0
C16.18499 EESP Contingency Provision - Insurance 100 000

C16.18499-F1 EESP Contingency Provision - Insurance 2 REVENUE: 100 000 100 000 0
INSURANCE
Total for EESP Management 456 828 456 828 0
Spatial Planning & Urban Design

C11.16804 Upgrading of Vuyani Market Facilities 817 900
C11.16804-F1 Upgrading of Vuyani Market Facilities 4 STATE_NT_URP 0 150 000 150 000 Initially the scope of work for 2014/15 included the tender documentation
and procurement. The tender documentation and procurement work
envisaged to take place in 2014/15 will be deferred to 2015/16 due to
delays experienced in the environmental authorisation process.
C14.18307 Imizamu Yethu Sporting Precinct: Upgrade 6 600 711

C14.18307-F1 Imizamu Yethu Sporting Precinct: Upgrade 1 EFF 0 4 396 000 4 396 000 The construction tender document and drawings was submitted to SCM on
28 October 2014. Waiting on SCM to set up the Bid Specification meeting.
The electrical component of the project is dependant on internal capacity
with other pressing commitments resulting in the electrical specifications
being delayed by 2 weeks. Due to the delay this portion of the project will
be rephased to 2015/16.
Energy, Environmental & Spatial Planning 57 2014/2015 to 2016/2017 Capital Adjustments Budget - Jan 2015
C14.18308 Strand Pavillion Precinct Upgrade 12 350 000

C14.18308-F1 Strand Pavillion Precinct Upgrade 1 EFF 0 1 775 575 1 775 575 For phase1, only 2 tenders out of 8 were responsive. Both of the
responsive tenders were substantially above the budget provision making a
tender award impossible. The delay meant that Phase 1 was now rolling
into Phase 2. The problem with running the two phases simultaneously two
contractors cannot be on the same site at the same time. Apart from
getting into each other's way, site handover to the contractor, security,
OHS and other responsibilities require that it is best to have a "main
contractor" at all times. A due diligence investigation into the cancellation
of the Phase 1 construction has been completed and the SCMBAC Report
for Cancellation tabled on the 20/10/2014 (SCMB 37/10/14) has been
approved. The revised tender will be advertised in November 2014.As a
result the entire budget allocation for 2014/15 will not be spent and the
project budget and cash flows will be amended in the Adjustment budget
process in January 2015. Part of the work will now roll-over to 2015/16 and
2016/17
C15.18300 Replacement of Computer Equipment 200 000

C15.18300-F1 Replacement of Computer Equipment 1 EFF 200 000 200 000 0
C16.18302 Public Spaces Inf Settlement Upgrade 0

C16.18302-F1 Public Spaces Inf Settlement Upgrade 1 EFF 2 631 579 0 -2 631 579 The bulk line item has been unpacked and transferred to the Retreat
Municipal Centre Project in Housing to the value of R2,099,636 and to the
Mfuleni Urban Park & Civic Precinct Project in the amount of R531,943 to
supplement the public space component upgrades of projects aligned to
the Quality Public Spaces Programme.
C16.18306 Local Area Priority Initiatives [LAPIs] 0

C16.18306-F1 Local Area Priority Initiatives [LAPIs] 1 EFF 7 102 984 0 -7 102 984 The bulk line item has been unpacked and transferred to the Hout Bay
Gateway Entrance Upgrade Project in the amount of R3 500 000; the
Strand Pavilion Precinct Upgrade Projects in the amount of R2 171 425;
the Pampoenkraal, Durbanville Square Upgrade Project in the amount of
R1 339 492 and the balance of funding required for the Mfuleni Urban Park
& Civic Precinct in the amount of R92 067 to fund projects aligned with
prioritised spatial transformation and integration.
CPX.0001729 Pampoenkraal Heritage site 10 000 000

CPX.0001729-F1 Pampoenkraal Heritage site 1 EFF 7 560 508 8 900 000 1 339 492 There are various factors that is delaying the delivery of a quality product
for Pampoenkraal Heritage Site project which includes the following: 1.
Lengthy public participation processes which inform the concept design
and hence additional concept/final design time is required. 2. Additional
pedestrian and traffic counts are required to support a possible midblock
pedestrian crossing. 3. Achieving departmental and asset owner buy in and
sign off. 4. Lengthy SCM process anticipated between 5 to 6 months due
to the anticipated number of tenders. 5. Full Heritage Impact Assessment
required; public art process as well as discussion with the service station
regarding truck access and confirmation of installation of CCTV cameras.
Due to these delays the contractor will be on site in April 2015 and
insufficient time will be available to complete the project in 2013/14
financial year and all the funds will not be spent. R1339 492 was
viremented to C15.18302-F1: Public Open Spaces Settlement upgrade.
Funds will be return in 2015/16 year in the Adjustments Budget in January
2015.Previous virement to be returned in 2015/16 in the amount of R1
339 492 from LAPIs
CPX.0001813 Replace Furniture and Equipment 200 000

CPX.0001813-F1 Replace Furniture and Equipment 1 EFF 200 000 200 000 0
CPX.0003730 Quality Public Spaces - Citywide FY2016 7 022 000

CPX.0003730-F1 Quality Public Spaces - Citywide FY2016 4 NT USDG 10 000 000 7 022 000 -2 978 000 Tenders have been received and evaluated and the budget can now be
more accurately programmed for the construction of the Langa Station
Precinct Upgrade.
CPX.0004513 Mfuleni Urban Park 1 124 010

CPX.0004513-F1 Mfuleni Urban Park 1 EFF 0 1 124 010 1 124 010 This project comes out of a Local Area Planning Initiative (LAPI) for the
broader Mfuleni urban node which was undertaken by SPUD between 2012
and 2014. The LAPI sought to rationalise underutilised publicly owned land
in the node and create viable development sites. The Mfuleni Urban Park
project was identified by the Project Steering Committee as one of five
potential priority capital projects for the node. The park is intended to be
the heart of the civic precinct will serve as an amenity space for the wider
Mfuleni community.
CPX.0005127 Langa station Southern Precinct upgrade 3 500 000

CPX.0005127-F1 Langa station Southern Precinct upgrade 1 EFF 0 3 500 000 3 500 000 Additional funding is required as tenders which closed on 31/10/2014 came
in much higher than estimated.
Total for Spatial Planning & Urban Design 27 695 071 27 267 585 -427 486
Environmental Resource Management

C11.18410 Acquisition of Land 16 982 017
C11.18410-F1 Acquisition of Land 3 0 4 316 000 4 316 000 Busy finalizing acquisition of last property . Negotiations anticipated to be
CRR_BLAAU_CON_A completed in the 2015/16 financial year.
REA
C14.18401 Local Agenda 21 Capital Projects 430 000

C14.18401-F1 Local Agenda 21 Capital Projects 1 EFF 430 000 430 000 0
C14.18404 Local Environment and Heritage Projects 1 800 000

C14.18404-F1 Local Environment and Heritage Projects 1 EFF 1 800 000 1 800 000 0
C14.18407 IT and Office Equipment : Replacement 400 000

C14.18407-F1 IT and Office Equipment : Replacement 1 EFF 400 000 400 000 0
C14.18410 Upgrade of Reserves Infrastructure 770 000

C14.18410-F1 Upgrade of Reserves Infrastructure 1 EFF 770 000 770 000 0
C14.18413 Specialised Biodiversity Equipment 145 000

C14.18413-F1 Specialised Biodiversity Equipment 1 EFF 145 000 145 000 0
C14.18416 Plant and Equipment : Additional 640 000

C14.18416-F1 Plant and Equipment : Additional 1 EFF 640 000 640 000 0
C14.18419 IT Equipment : Replacement 150 000

C14.18419-F1 IT Equipment : Replacement 1 EFF 150 000 150 000 0
C14.18422 Furniture and Fittings : Additional 600 000

C14.18422-F1 Furniture and Fittings : Additional 1 EFF 600 000 600 000 0
C16.18402 Energy Efficiency Retrofits 3 000 000

C16.18402-F1 Energy Efficiency Retrofits 1 EFF 3 000 000 3 000 000 0
CPX.0002889 Westlake Office Development 3 698 792

CPX.0002889-F1 Westlake Office Development 1 EFF 3 500 000 500 000 -3 000 000 Project logistics and timelines reviewed and rephased.
CPX.0002903 Witsands Reserve Development 10 571 450

CPX.0002903-F1 Witsands Reserve Development 1 EFF 1 500 000 1 206 251 -293 749 Project logistics and timelines reviewed and rephased.
CPX.0003511 Furniture & Fittings: Add FY2016 440 000

CPX.0003511-F1 Furniture & Fittings: Add FY2016 1 EFF 340 000 340 000 0
CPX.0003580 Witsands Office Development 2 600 000

CPX.0003580-F1 Witsands Office Development 2 REV: Surplus 2 000 000 2 600 000 600 000 Project logistics and timelines reviewed and rephased.
CPX.0003631 Energy Efficiency and Demand Side Manage 1 500 000

CPX.0003631-F1 Energy Efficiency and Demand Side Manage 4 NT EE & DSM 1 500 000 1 500 000 0
Total for Environmental Resource Management 16 775 000 18 397 251 1 622 251
Planning & Building Dev. Management

C14.18502 Provision of Filing space and systems 7 355 758
C14.18502-F1 Provision of Filing space and systems 1 EFF 0 2 400 000 2 400 000 Due to a delay in the tender process this project will only be completed in
2015-16 and therefore R1 400 000 is rephrased to 2015-16.
C16.18500 Replacement of Computer Equipment 750 000

C16.18500-F1 Replacement of Computer Equipment 1 EFF 750 000 750 000 0
C16.18501 Replacement of Furniture and Equipment 200 000

C16.18501-F1 Replacement of Furniture and Equipment 1 EFF 200 000 200 000 0
C16.18503 Alterations to Office Accommodation 4 000 000

C16.18503-F1 Alterations to Office Accommodation 1 EFF 2 000 000 2 000 000 0
CPX.0001704 DAMS Enhancements 24 100 000

CPX.0001704-F1 DAMS Enhancements 1 EFF 5 000 000 5 000 000 0
Total for Planning & Building Dev. Management 7 950 000 10 350 000 2 400 000
Total for Energy, Environmental & Spatial Planning 52 876 899 56 471 664 3 594 765
Tourism, Events & Economic Development
Tourism, Events & Econ Dev Management

C16.17401 Furniture & Equipment: Additional 667 000
C16.17401-F1 Furniture & Equipment: Additional 1 EFF 447 000 447 000 0

C16.17403 Contingency Provision: Insurance 100 000

C16.17403-F1 Contingency Provision: Insurance 2 REVENUE: 150 000 150 000 0
INSURANCE
CPX.0003578 Vehicles 400 000

CPX.0003578-F1 Vehicles 1 EFF 353 000 353 000 0
Total for Tourism, Events & Econ Dev Management 1 200 000 1 200 000 0
Arts & Culture

CPX.0003526 Langa Heritage Precinct Development 3 300 000
CPX.0003526-F1 Langa Heritage Precinct Development 1 EFF 3 000 000 3 000 000 0
Total for Arts & Culture 3 000 000 3 000 000 0
Events
CPX.0003637 Film & Events Permitting System 9 000 000
CPX.0003637-F1 Film & Events Permitting System 1 EFF 2 000 000 2 000 000 0
Total for Events 2 000 000 2 000 000 0
Tourism, Events & Economic Development 61 2014/2015 to 2016/2017 Capital Adjustments Budget - Jan 2015
Strategic Assets
C13.00213 Upgrading of City Hall 40 618 983
C13.00213-F1 Upgrading of City Hall 1 EFF 1 000 000 1 000 000 0
C14.00035 Upgrade of Athlone Stadium 30 151 060

C14.00035-F1 Upgrade of Athlone Stadium 1 EFF 500 000 500 000 0
C14.00042 Install Electronic Advertising Board:CTS 6 618 635

C14.00042-F1 Install Electronic Advertising Board:CTS 1 EFF 2 000 000 2 000 000 0
C14.00044 Provision of lifts for empty shafts: CTS 11 450 000

C14.00044-F1 Provision of lifts for empty shafts: CTS 1 EFF 0 6 450 000 6 450 000 C14.00044-F1: Provision of lifts for empty shafts CTS: Rephase of project
required due to delays in awarding of tender. Delay is due to legal
requirement with regard to local content not being completed on the tender
documents by the tendering companies R3 450 000 to be rephased to the
2015/16 financial year. Additional funding is required in the 2015/16
financial year due to the Total project price being anticipated to be higher
than total budgeted project cost. funds to be re-allocated from C16.00045-
F1 Upgrade and replace Turnstiles R1 000 000, savings due to the project
to be completed in 2014/15 financial year and no longer required in the
2015/16 financial year; and C16.00050-F1 Replacing of all lamps with LED
technology R2 000 000, savings due to investigations indicating that the
project can be funded from the Operating Budget.
C15.00043 Upgrade to Grand Parade 3 550 000

C15.00043-F1 Upgrade to Grand Parade 1 EFF 2 500 000 2 500 000 0
C16.00044 Multi-Media Upgrade 10 000 000

C16.00044-F1 Multi-Media Upgrade 1 EFF 10 000 000 10 000 000 0
C16.00045 Upgrade & Replace Turnstiles 0

C16.00045-F1 Upgrade & Replace Turnstiles 1 EFF 1 000 000 0 -1 000 000 C14.00044-F1: Provision of lifts for empty shafts CTS: Rephase of project
C16.00048 Install aircon in level 1 Media & Confer 2 000 000

C16.00048-F1 Install aircon in level 1 Media & Confer 1 EFF 2 000 000 2 000 000 0
C16.00049 Install aircon circulating water pump 2 000 000

C16.00049-F1 Install aircon circulating water pump 1 EFF 2 000 000 2 000 000 0
Tourism, Events & Economic Development 62 2014/2015 to 2016/2017 Capital Adjustments Budget - Jan 2015
C16.00050 Replace all lamps with LED technology 0

C16.00050-F1 Replace all lamps with LED technology 1 EFF 2 000 000 0 -2 000 000 C14.00044-F1: Provision of lifts for empty shafts CTS: Rephase of project
CPX.0002005 Upgrade of Good Hope Centre 30 809 924

CPX.0002005-F1 Upgrade of Good Hope Centre 1 EFF 1 000 000 1 000 000 0
Total for Strategic Assets 24 000 000 27 450 000 3 450 000
Economic Development
C16.17200 Infrastructure programme 2 000 000
C16.17200-F1 Infrastructure programme 1 EFF 2 000 000 2 000 000 0

C16.17201-F1 Furniture & Equipment: Additional 1 EFF 220 000 220 000 0

C16.17203 Infrastructure upgrade Informal markets 1 000 000

C16.17203-F1 Infrastructure upgrade Informal markets 1 EFF 1 000 000 1 000 000 0
Total for Economic Development 3 550 000 3 550 000 0
Total for Tourism, Events & Economic Development 33 750 000 37 200 000 3 450 000
Social Dev & Early Childhood Development
District Service Delivery

C13.17304 Construct ECD Centres-Delft 10 798 492
C13.17304-F1 Construct ECD Centres-Delft 1 EFF 0 5 900 000 5 900 000 Additional budget provision made as per recommendation by AECOM
Quality Surveyor Management.
C13.17305 Construct ECD Centres-Strand(Erjaville) 7 210 262

C13.17305-F1 Construct ECD Centres-Strand(Erjaville) 1 EFF 200 000 0 -200 000 Land reservation process outstanding. Project will not be ready for
implementation in the 2015/16 financial year and is re-phased to 2016/17.
Social Dev & Early Childhood Development 63 2014/2015 to 2016/2017 Capital Adjustments Budget - Jan 2015
C13.17310 Construction of ECD - Golden Gate 4 500 000

C13.17310-F1 Construction of ECD - Golden Gate 1 EFF 500 000 1 800 000 1 300 000 Appointment of contractor delayed due to Project Management and Quality
Surveyor problems encountered. Project partially re-phased, to align
projected construction period to the available time left in the 2014/15
financial year.
C14.17304 Construct ECD Centres-Du Noon 8 660 262

C14.17304-F1 Construct ECD Centres-Du Noon 1 EFF 2 250 000 410 262 -1 839 738 Du Noon ECD project re-phased from 2014/15 financial year, due to tender
readiness problems experienced.
C14.17309 Construction of ECD - Nantes 6 897 970

C14.17309-F1 Construction of ECD - Nantes 1 EFF 200 000 2 400 000 2 200 000 Additional budget provision made as per recommendation by AECOM
Quantity Surveyor Management.
C16.00070 Wallacedene Social Dev Hub 0

C16.00070-F1 Wallacedene Social Dev Hub 1 EFF 3 000 000 0 -3 000 000 Project previously earmarked in consultation with Sports and Recreation.
Funds no longer required and will be re-allocated to existing Social
Development and Early Childhood Development projects. Function to be
performed by internal departments at existing Community Facilities.
Budget provision added to C13.17304-F1.
C16.00100 Lotus River Field Crescent ECD 2 497 466

C16.00100-F1 Lotus River Field Crescent ECD 1 EFF 1 000 000 0 -1 000 000 Project to be completed in 2014/15 financial year. Outer year provision re-
prioritised.
C16.00101 Heideveld ECD 4 700 000

C16.00101-F1 Heideveld ECD 1 EFF 2 500 000 0 -2 500 000 Project re-phased to start in 2016/17 and to be finalised in 2017/18
financial year.

C16.17303-F1 Furniture & Equipment: Additional 1 EFF 1 160 262 50 000 -1 110 262 R1 300 000 re-phased to 2015/16 to procure ECD equipment and to equip
new District offices.
C16.17504 Contingency Provision: Insurance 50 000

C16.17504-F1 Contingency Provision: Insurance 2 REVENUE: 50 000 50 000 0
INSURANCE
CPX.0005278 Vehicles: Additional 250 000

CPX.0005278-F1 Vehicles: Additional 1 EFF 0 250 000 250 000 Additional vehicles required to enhance Service Delivery within
communities in need.
Total for District Service Delivery 10 860 262 10 860 262 0
Total for Social Dev & Early Childhood Development 10 860 262 10 860 262 0
Grand Total 5 665 606 907 6 079 958 375 414 351 468
Social Dev & Early Childhood Development 64 2014/2015 to 2016/2017 Capital Adjustments Budget - Jan 2015

Annexure 2.3

Uploaded by

Copyright:

Available Formats

Annexure 2.3

Uploaded by

Document Information

Original Description:

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Annexure 2.3

Uploaded by

Copyright:

Available Formats

City of Cape Town ANNEXURE 2.

2014/2015 to 2016/2017 Capital Adjustments Budget - January 2015

C16.21005 Computers: Additional 20 000

C16.21006 Replacement of computers 30 000

C16.21007 Furniture: Additional 20 000

C16.21010 Office Equipment: Additional 81 360

C16.21011 Replacement of Equipment 21 000

Total for City Manager 242 360 242 360 0

Int Strat Comms, Branding & Marketing

C16.12902 Replacement of Equipment 400 000

Strategy & Operations

City Manager 1 2014/2015 to 2016/2017 Capital Adjustments Budget - Jan 2015

C16.21008 Furniture: Additional 76 693

C16.21009 Computer Equipment: Additional 76 693

CPX.0001685 Furniture and office Equip: Additional 78 486

Compliance & Auxiliary Services

C16.21004 Computers: Additional 88 000

CPX.0003107 CAS Contingency Insurance Provision 150 000

Total for CAS Management 203 000 203 000 0

C16.24003 Replacement of computers 135 000

C16.24004 Furniture Additional 63 000

C16.24005 Replacement of furniture 27 000

C16.24006 Office Equipment: Additional 40 500

C16.24007 Replacement of Equipment 94 500

Total for Executive Support 450 000 450 000 0

Councillor & Sub Council Support

C14.00073 Ward Allocations 1314 - Subcouncil 14 28 197

C14.00074 Ward Allocations 1314 - Subcouncil 23 507 518

C16.25001 Furniture, Tools & Equipment: Additional 1 229 617

C16.25005 Ward Committee Project 250 000

CPX.0001692 Ward Allocations 1415 - Subcouncil 23 23 137

CPX.0001722 Ward Allocations 1415 - Subcouncil 24 1 200 808

CPX.0001917 Ward Allocations 1415 - Subcouncil 17 491

CPX.0002114 Ward Allocations 1415 - Subcouncil 1 957

CPX.0003071 Ward Allocations 1314 - Subcouncil 9 3 399

CPX.0003075 Ward Allocations 1314 - Subcouncil 22 639

CPX.0003899 Ward Allocations 33 300 000

CPX.0004056 Furniture and Equipment 291 500

CPX.0004198 Ward Allocations 1314 - Subcouncil 7 94 394

CPX.0005539 Ward Allocations 1415 - Subcouncil 8 578

CPX.0005541 Ward Allocations 1415 - Subcouncil 9 10 550

CPX.0005625 Ward Allocations 1415 - Subcouncil 21 314 717

CPX.0005627 Ward Allocations 1415 - Subcouncil 22 1 521

CPX.0005632 Ward Allocations 1415 - Subcouncil 2 848

CPX.0005634 Ward Allocations 1415 - Subcouncil 3 270

CPX.0005637 Ward Allocations 1415 - Subcouncil 4 1 869

CPX.0005639 Ward Allocations 1415 - Subcouncil 5 2 792

CPX.0005641 Ward Allocations 1415 - Subcouncil 6 1 130

CPX.0005643 Ward Allocations 1415 - Subcouncil 7 797

CPX.0005653 Ward Allocations 1415 - Subcouncil 10 55

CPX.0005655 Ward Allocations 1415 - Subcouncil 11 201

CPX.0005657 Ward Allocations 1415 - Subcouncil 12 10 061

CPX.0005659 Ward Allocations 1415 - Subcouncil 13 241 619

CPX.0005663 Ward Allocations 1415 - Subcouncil 15 81

CPX.0005666 Ward Allocations 1415 - Subcouncil 16 505

CPX.0005668 Ward Allocations 1415 - Subcouncil 18 1 041

CPX.0005670 Ward Allocations 1415 - Subcouncil 20 6 210

C15.31002 Computer hardware- Replacement 121 444

Total for Internal Audit 131 444 131 444 0