{"indicators":{"grants":{"totals":{"2013":{"SCHD":{"national_conditional_grants":24655000.0},"TRFR":{"national_conditional_grants":17479000.0}},"2014":{"SCHD":{"national_conditional_grants":29865000.0},"TRFR":{"national_conditional_grants":17365000.0}},"2015":{"ACT":{"national_conditional_grants":14722000.0},"SCHD":{"national_conditional_grants":36168000.0},"TRFR":{"national_conditional_grants":14722000.0}},"2016":{"ACT":{"national_conditional_grants":12672239.0},"SCHD":{"national_conditional_grants":49224000.0},"TRFR":{"national_conditional_grants":15418000.0}}},"snapshot_date":{"year":2025,"quarter":"3"},"equitable_share":{},"provincial_transfers":{},"national_conditional_grants":{"2013":[{"amount.sum":1250000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"SCHD","financial_year_end.year":2013},{"amount.sum":1250000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"TRFR","financial_year_end.year":2013},{"amount.sum":176000.0,"grant.code":"IN7G","grant.label":"Integrated National Electrification Programme (Allocation in-kind) Grant","amount_type.code":"SCHD","financial_year_end.year":2013},{"amount.sum":12672000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2013},{"amount.sum":12672000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2013},{"amount.sum":800000.0,"grant.code":"MSIG","grant.label":"Municipal Systems Improvement Grant","amount_type.code":"SCHD","financial_year_end.year":2013},{"amount.sum":800000.0,"grant.code":"MSIG","grant.label":"Municipal Systems Improvement Grant","amount_type.code":"TRFR","financial_year_end.year":2013},{"amount.sum":2757000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"SCHD","financial_year_end.year":2013},{"amount.sum":2757000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"TRFR","financial_year_end.year":2013},{"amount.sum":7000000.0,"grant.code":"RB7G","grant.label":"Regional Bulk Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2013}],"2014":[{"amount.sum":1400000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"SCHD","financial_year_end.year":2014},{"amount.sum":1400000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"TRFR","financial_year_end.year":2014},{"amount.sum":14030000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2014},{"amount.sum":14030000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2014},{"amount.sum":890000.0,"grant.code":"MSIG","grant.label":"Municipal Systems Improvement Grant","amount_type.code":"SCHD","financial_year_end.year":2014},{"amount.sum":890000.0,"grant.code":"MSIG","grant.label":"Municipal Systems Improvement Grant","amount_type.code":"TRFR","financial_year_end.year":2014},{"amount.sum":1045000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"SCHD","financial_year_end.year":2014},{"amount.sum":1045000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"TRFR","financial_year_end.year":2014},{"amount.sum":12500000.0,"grant.code":"RB7G","grant.label":"Regional Bulk Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2014}],"2015":[{"amount.sum":1600000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"ACT","financial_year_end.year":2015},{"amount.sum":1600000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"SCHD","financial_year_end.year":2015},{"amount.sum":1600000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"TRFR","financial_year_end.year":2015},{"amount.sum":1446000.0,"grant.code":"IN7G","grant.label":"Integrated National Electrification Programme (Allocation in-kind) Grant","amount_type.code":"SCHD","financial_year_end.year":2015},{"amount.sum":900000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"ACT","financial_year_end.year":2015},{"amount.sum":900000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"SCHD","financial_year_end.year":2015},{"amount.sum":900000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"TRFR","financial_year_end.year":2015},{"amount.sum":9898000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"ACT","financial_year_end.year":2015},{"amount.sum":9898000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2015},{"amount.sum":9898000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2015},{"amount.sum":934000.0,"grant.code":"MSIG","grant.label":"Municipal Systems Improvement Grant","amount_type.code":"ACT","financial_year_end.year":2015},{"amount.sum":934000.0,"grant.code":"MSIG","grant.label":"Municipal Systems Improvement Grant","amount_type.code":"SCHD","financial_year_end.year":2015},{"amount.sum":934000.0,"grant.code":"MSIG","grant.label":"Municipal Systems Improvement Grant","amount_type.code":"TRFR","financial_year_end.year":2015},{"amount.sum":1390000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"ACT","financial_year_end.year":2015},{"amount.sum":1390000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"SCHD","financial_year_end.year":2015},{"amount.sum":1390000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"TRFR","financial_year_end.year":2015},{"amount.sum":20000000.0,"grant.code":"RB7G","grant.label":"Regional Bulk Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2015}],"2016":[{"amount.sum":1627852.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"ACT","financial_year_end.year":2016},{"amount.sum":1600000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"SCHD","financial_year_end.year":2016},{"amount.sum":1600000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"TRFR","financial_year_end.year":2016},{"amount.sum":1679000.0,"grant.code":"IN7G","grant.label":"Integrated National Electrification Programme (Allocation in-kind) Grant","amount_type.code":"SCHD","financial_year_end.year":2016},{"amount.sum":3000000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"SCHD","financial_year_end.year":2016},{"amount.sum":3000000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"TRFR","financial_year_end.year":2016},{"amount.sum":9109162.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"ACT","financial_year_end.year":2016},{"amount.sum":8870000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2016},{"amount.sum":8870000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2016},{"amount.sum":917495.0,"grant.code":"MSIG","grant.label":"Municipal Systems Improvement Grant","amount_type.code":"ACT","financial_year_end.year":2016},{"amount.sum":930000.0,"grant.code":"MSIG","grant.label":"Municipal Systems Improvement Grant","amount_type.code":"SCHD","financial_year_end.year":2016},{"amount.sum":930000.0,"grant.code":"MSIG","grant.label":"Municipal Systems Improvement Grant","amount_type.code":"TRFR","financial_year_end.year":2016},{"amount.sum":1017730.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"ACT","financial_year_end.year":2016},{"amount.sum":1018000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"SCHD","financial_year_end.year":2016},{"amount.sum":1018000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"TRFR","financial_year_end.year":2016},{"amount.sum":32127000.0,"grant.code":"RB7G","grant.label":"Regional Bulk Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2016}]}},"cash_balance":{"ref":{"url":"http://mfma.treasury.gov.za/Media_Releases/The%20state%20of%20local%20government%20finances/Pages/default.aspx","title":"State of Local Government Finances"},"values":[{"date":2015,"rating":"good","result":1224236.0,"cube_version":"v1"},{"date":2014,"rating":"good","result":471970.0,"cube_version":"v1"},{"date":2013,"rating":"good","result":298901.0,"cube_version":"v1"},{"date":2012,"rating":"good","result":117696.0,"cube_version":"v1"}],"formula":{"text":"= Cash available at year end","actual":["=",{"cube":"cflow","item_codes":["4200"],"amount_type":"AUDA"}]},"last_year":2015,"formula_v2":{"text":"= Cash available at year end","actual":["=",{"cube":"cflow_v2","item_codes":["0430"],"amount_type":"AUDA"}]},"result_type":"R"},"cash_coverage":{"ref":{"url":"http://mfma.treasury.gov.za/Media_Releases/The%20state%20of%20local%20government%20finances/Pages/default.aspx","title":"State of Local Government Finances"},"values":[{"date":2015,"rating":"bad","result":0.2,"cube_version":"v1"},{"date":2014,"rating":"bad","result":0.1,"cube_version":"v1"},{"date":2013,"rating":"bad","result":0.1,"cube_version":"v1"},{"date":2012,"rating":"bad","result":0.0,"cube_version":"v1"}],"formula":{"text":"= Cash available at year end / Operating Expenditure per month","actual":["=",{"cube":"cflow","item_codes":["4200"],"amount_type":"AUDA"},"/","(",{"cube":"incexp","item_codes":["4600"],"amount_type":"AUDA"},"/","12",")"]},"last_year":2015,"formula_v2":{"text":"= Cash available at year end / Operating Expenditure per month","actual":["=",{"cube":"cflow_v2","item_codes":["0430"],"amount_type":"AUDA"},"/","(",{"cube":"incexp_v2","item_codes":["3000","3100","3200","3300","3400","3500","3600","3700","3800","3900","4000","4100","4200","4300"],"amount_type":"AUDA"},"/","12",")"]},"result_type":"months"},"current_ratio":{"ref":{"url":"http://mfma.treasury.gov.za/Circulars/Pages/Circular71.aspx","title":"Circular 71"},"values":[{"date":2015,"year":2015,"assets":6764126.0,"rating":"bad","result":0.25,"amount_type":"AUDA","liabilities":27548095.0,"cube_version":"v1"},{"date":2014,"year":2014,"assets":4633737.0,"rating":"bad","result":0.17,"amount_type":"AUDA","liabilities":26643627.0,"cube_version":"v1"},{"date":2013,"year":2013,"assets":3565000.0,"rating":"bad","result":0.17,"amount_type":"AUDA","liabilities":20905000.0,"cube_version":"v1"},{"date":2012,"year":2012,"assets":1216000.0,"rating":"bad","result":0.07,"amount_type":"AUDA","liabilities":16713000.0,"cube_version":"v1"}],"formula":{"text":"= Current Assets / Current Liabilities","actual":["=",{"cube":"bsheet","item_codes":["2150"],"amount_type":"AUDA"},"/",{"cube":"bsheet","item_codes":["1600"],"amount_type":"AUDA"}]},"last_year":2015,"formula_v2":{"text":"= Current Assets / Current Liabilities","actual":["=",{"cube":"financial_position_v2","item_codes":["0120","0125","0130","0140","0150","0160","0170","0180"],"amount_type":"AUDA"},"/",{"cube":"financial_position_v2","item_codes":["0330","0340","0350","0360","0370","0380","0390","0400","0410","0420"],"amount_type":"AUDA"}]},"result_type":"ratio"},"liquidity_ratio":{"ref":{"url":"http://mfma.treasury.gov.za/RegulationsandGazettes/Municipal%20Budget%20and%20Reporting%20Regulations/Pages/default.aspx","title":"Municipal Budget and Reporting Regulations"},"values":[{"cash":1224236.0,"date":"2015","year":2015,"rating":"bad","result":0.04,"amount_type":"ACT","liabilities":27548095.0,"cube_version":"v1","call_investment_deposits":0.0},{"cash":461688.0,"date":"2014","year":2014,"rating":"bad","result":0.02,"amount_type":"ACT","liabilities":26643627.0,"cube_version":"v1","call_investment_deposits":10280.0},{"cash":292300.0,"date":"2013","year":2013,"rating":"bad","result":0.01,"amount_type":"ACT","liabilities":20905000.0,"cube_version":"v1","call_investment_deposits":7100.0},{"cash":110000.0,"date":"2012","year":2012,"rating":"bad","result":0.01,"amount_type":"ACT","liabilities":16713000.0,"cube_version":"v1","call_investment_deposits":7000.0}],"formula":{"text":"= (Cash + Call Investment Deposits) / Current Liabilities","actual":["=",{"cube":"bsheet","item_codes":["1800","2200"],"amount_type":"AUDA"},"/",{"cube":"bsheet","item_codes":["1600"],"amount_type":"AUDA"}]},"last_year":2015,"formula_v2":{"text":"= (Cash + Call Investment Deposits) / Current Liabilities","actual":["=",{"cube":"financial_position_v2","item_codes":["0120","0125"],"amount_type":"AUDA"},"/",{"cube":"financial_position_v2","item_codes":["0330","0340","0350","0360","0370","0380","0390","0400","0410","0420"],"amount_type":"AUDA"}]},"result_type":"ratio"},"revenue_sources":{"ref":{"url":"http://mfma.treasury.gov.za/Media_Releases/LGESDiscussions/Pages/default.aspx","title":"Local Government Equitable Share"},"year":2015,"local":{"amount":26662642.0,"percent":27.68},"total":96335269.0,"rating":"bad","formula":{"text":"= Total revenue","actual":["=",{"cube":"incexp","item_codes":["0200","0300","0400","0700","0800","1000","1100","1300","1400","1500","1700","1800","1600","1610"],"amount_type":"AUDA"}]},"formula_v2":{"text":"= Total revenue","actual":["=",{"cube":"incexp_v2","item_codes":["0200","0300","0400","0500","0600","0700","0800","0900","1000","1100","1200","1300","1400","1500","1550","1570","1590","1600","1700","1800","1900","2000","2100","2300","2400","2500","2600","2700","2800","2200"],"amount_type":"AUDA"}]},"government":{"amount":69672627.0,"percent":72.32}},"uifw_expenditure":{"ref":{"url":"http://mfma.treasury.gov.za/Circulars/Pages/Circular71.aspx","title":"Circular 71"},"values":[{"date":2015,"rating":"bad","result":2.41,"cube_version":"v1"},{"date":2014,"rating":"bad","result":8.57,"cube_version":"v1"},{"date":2013,"rating":"bad","result":20.74,"cube_version":"v1"},{"date":2012,"rating":"bad","result":16.02,"cube_version":"v1"}],"formula":{"text":"= (Unauthorised, Irregular, Fruitless and Wasteful Expenditure / Actual Operating Expenditure) * 100","actual":["=","(",{"cube":"uifwexp","item_codes":["irregular","fruitless","unauthorised"]},"/",{"cube":"incexp","item_codes":["4600"],"amount_type":"AUDA"},")","*","100"]},"last_year":2015,"formula_v2":{"text":"= (Unauthorised, Irregular, Fruitless and Wasteful Expenditure / Actual Operating Expenditure) * 100","actual":["=","(",{"cube":"uifwexp","item_codes":["irregular","fruitless","unauthorised"]},"/",{"cube":"incexp_v2","item_codes":["3000","3100","3200","3300","3400","3500","3600","3700","3800","3900","4000","4100","4200","4300"],"amount_type":"AUDA"},")","*","100"]},"result_type":"%"},"income_adjustments":{"2012":[{"item":"Fines","amount":null,"comparison":"Original to adjusted budget","percent_changed":null},{"item":"Fines","amount":12950.0,"comparison":"Original budget to audited outcome","percent_changed":0},{"item":"Government Transfers","amount":null,"comparison":"Original to adjusted budget","percent_changed":null},{"item":"Government Transfers","amount":34689212.0,"comparison":"Original budget to audited outcome","percent_changed":0},{"item":"Interest and investments","amount":null,"comparison":"Original to adjusted budget","percent_changed":null},{"item":"Interest and investments","amount":413754.0,"comparison":"Original budget to audited outcome","percent_changed":0},{"item":"Licenses and Permits","amount":null,"comparison":"Original to adjusted budget","percent_changed":null},{"item":"Licenses and Permits","amount":-380025.0,"comparison":"Original budget to audited outcome","percent_changed":-46.34},{"item":"Other","amount":null,"comparison":"Original to adjusted budget","percent_changed":null},{"item":"Other","amount":-23010835.0,"comparison":"Original budget to audited outcome","percent_changed":-84.27},{"item":"Property rates","amount":null,"comparison":"Original to adjusted budget","percent_changed":null},{"item":"Property rates","amount":-1046035.0,"comparison":"Original budget to audited outcome","percent_changed":-35.29},{"item":"Rental income","amount":null,"comparison":"Original to adjusted budget","percent_changed":null},{"item":"Rental income","amount":58939.0,"comparison":"Original budget to audited outcome","percent_changed":0},{"item":"Service Charges","amount":null,"comparison":"Original to adjusted budget","percent_changed":null},{"item":"Service Charges","amount":-135624.0,"comparison":"Original budget to audited outcome","percent_changed":-1.01}],"2013":[{"item":"Fines","amount":null,"comparison":"Original to adjusted budget","percent_changed":null},{"item":"Fines","amount":3800.0,"comparison":"Original budget to audited outcome","percent_changed":0},{"item":"Government Transfers","amount":null,"comparison":"Original to adjusted budget","percent_changed":null},{"item":"Government Transfers","amount":50088325.0,"comparison":"Original budget to audited outcome","percent_changed":0},{"item":"Interest and investments","amount":null,"comparison":"Original to adjusted budget","percent_changed":null},{"item":"Interest and investments","amount":480348.0,"comparison":"Original budget to audited outcome","percent_changed":0},{"item":"Licenses and Permits","amount":null,"comparison":"Original to adjusted budget","percent_changed":null},{"item":"Licenses and Permits","amount":0.0,"comparison":"Original budget to audited outcome","percent_changed":0},{"item":"Other","amount":null,"comparison":"Original to adjusted budget","percent_changed":null},{"item":"Other","amount":-27196514.0,"comparison":"Original budget to audited outcome","percent_changed":-95.74},{"item":"Property rates","amount":null,"comparison":"Original to adjusted budget","percent_changed":null},{"item":"Property rates","amount":-164063.0,"comparison":"Original budget to audited outcome","percent_changed":-5.05},{"item":"Rental income","amount":null,"comparison":"Original to adjusted budget","percent_changed":null},{"item":"Rental income","amount":115974.0,"comparison":"Original budget to audited outcome","percent_changed":0},{"item":"Service Charges","amount":null,"comparison":"Original to adjusted budget","percent_changed":null},{"item":"Service Charges","amount":3800979.0,"comparison":"Original budget to audited outcome","percent_changed":31.86}],"2014":[{"item":"Fines","amount":null,"comparison":"Original to adjusted budget","percent_changed":null},{"item":"Fines","amount":-10750.0,"comparison":"Original budget to audited outcome","percent_changed":-53.75},{"item":"Government Transfers","amount":null,"comparison":"Original to adjusted budget","percent_changed":null},{"item":"Government Transfers","amount":-1279521.0,"comparison":"Original budget to audited outcome","percent_changed":-2.04},{"item":"Interest and investments","amount":null,"comparison":"Original to adjusted budget","percent_changed":null},{"item":"Interest and investments","amount":350460.0,"comparison":"Original budget to audited outcome","percent_changed":152.37},{"item":"Licenses and Permits","amount":null,"comparison":"Original to adjusted budget","percent_changed":null},{"item":"Licenses and Permits","amount":524582.0,"comparison":"Original budget to audited outcome","percent_changed":524.58},{"item":"Other","amount":null,"comparison":"Original to adjusted budget","percent_changed":null},{"item":"Other","amount":-5602533.0,"comparison":"Original budget to audited outcome","percent_changed":-82.21},{"item":"Property rates","amount":null,"comparison":"Original to adjusted budget","percent_changed":null},{"item":"Property rates","amount":-14224809.0,"comparison":"Original budget to audited outcome","percent_changed":-80.58},{"item":"Rental income","amount":null,"comparison":"Original to adjusted budget","percent_changed":null},{"item":"Rental income","amount":-73874.0,"comparison":"Original budget to audited outcome","percent_changed":-61.56},{"item":"Service Charges","amount":null,"comparison":"Original to adjusted budget","percent_changed":null},{"item":"Service Charges","amount":-665098.0,"comparison":"Original budget to audited outcome","percent_changed":-3.67}],"2015":[{"item":"Fines","amount":-8000.0,"comparison":"Original to adjusted budget","percent_changed":-80.0},{"item":"Fines","amount":-9200.0,"comparison":"Original budget to audited outcome","percent_changed":-92.0},{"item":"Government Transfers","amount":3957549.0,"comparison":"Original to adjusted budget","percent_changed":5.79},{"item":"Government Transfers","amount":1313476.0,"comparison":"Original budget to audited outcome","percent_changed":1.92},{"item":"Interest and investments","amount":131705.0,"comparison":"Original to adjusted budget","percent_changed":28.63},{"item":"Interest and investments","amount":248961.0,"comparison":"Original budget to audited outcome","percent_changed":54.12},{"item":"Licenses and Permits","amount":112759.0,"comparison":"Original to adjusted budget","percent_changed":17.52},{"item":"Licenses and Permits","amount":102145.0,"comparison":"Original budget to audited outcome","percent_changed":15.87},{"item":"Other","amount":4678.0,"comparison":"Original to adjusted budget","percent_changed":0.43},{"item":"Other","amount":-134307.0,"comparison":"Original budget to audited outcome","percent_changed":-12.3},{"item":"Property rates","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Property rates","amount":-75272.0,"comparison":"Original budget to audited outcome","percent_changed":-1.69},{"item":"Rental income","amount":136430.0,"comparison":"Original to adjusted budget","percent_changed":320.48},{"item":"Rental income","amount":156678.0,"comparison":"Original budget to audited outcome","percent_changed":368.05},{"item":"Service Charges","amount":-60416.0,"comparison":"Original to adjusted budget","percent_changed":-0.3},{"item":"Service Charges","amount":-322160.0,"comparison":"Original budget to audited outcome","percent_changed":-1.61}]},"income_time_series":[{"amount":99329653.0,"budget_phase":"Adjusted Budget","financial_year":2015,"amount_type.code":"ADJB"},{"amount":96971929.0,"budget_phase":"Adjusted Budget","financial_year":2016,"amount_type.code":"ADJB"},{"amount":55070918.0,"budget_phase":"Audited Actual","financial_year":2012,"amount_type.code":"AUDA"},{"amount":70714802.0,"budget_phase":"Audited Actual","financial_year":2013,"amount_type.code":"AUDA"},{"amount":84861552.0,"budget_phase":"Audited Actual","financial_year":2014,"amount_type.code":"AUDA"},{"amount":96335269.0,"budget_phase":"Audited Actual","financial_year":2015,"amount_type.code":"AUDA"},{"amount":69891826.0,"budget_phase":"Forecast 1 year ahead of budget year","financial_year":2017,"amount_type.code":"IBY1"},{"amount":73809375.0,"budget_phase":"Forecast 2 years ahead of budget year","financial_year":2018,"amount_type.code":"IBY2"},{"amount":44468582.0,"budget_phase":"Original Budget","financial_year":2012,"amount_type.code":"ORGB"},{"amount":43585953.0,"budget_phase":"Original Budget","financial_year":2013,"amount_type.code":"ORGB"},{"amount":105843095.0,"budget_phase":"Original Budget","financial_year":2014,"amount_type.code":"ORGB"},{"amount":95054948.0,"budget_phase":"Original Budget","financial_year":2015,"amount_type.code":"ORGB"},{"amount":92903922.0,"budget_phase":"Original Budget","financial_year":2016,"amount_type.code":"ORGB"}],"spending_adjustments":{"2012":[{"item":"Bulk purchases","amount":null,"comparison":"Original to adjusted budget","percent_changed":null},{"item":"Bulk purchases","amount":558459.0,"comparison":"Original budget to audited outcome","percent_changed":9.16},{"item":"Contracted services","amount":null,"comparison":"Original to adjusted budget","percent_changed":null},{"item":"Contracted services","amount":0.0,"comparison":"Original budget to audited outcome","percent_changed":0},{"item":"Employee related costs","amount":null,"comparison":"Original to adjusted budget","percent_changed":null},{"item":"Employee related costs","amount":2169559.0,"comparison":"Original budget to audited outcome","percent_changed":13.43},{"item":"Finance charges","amount":null,"comparison":"Original to adjusted budget","percent_changed":null},{"item":"Finance charges","amount":762711.0,"comparison":"Original budget to audited outcome","percent_changed":0},{"item":"Other","amount":null,"comparison":"Original to adjusted budget","percent_changed":null},{"item":"Other","amount":16487878.0,"comparison":"Original budget to audited outcome","percent_changed":77.52},{"item":"Remuneration of councillors","amount":null,"comparison":"Original to adjusted budget","percent_changed":null},{"item":"Remuneration of councillors","amount":431453.0,"comparison":"Original budget to audited outcome","percent_changed":45.35},{"item":"Transfers and subsidies","amount":null,"comparison":"Original to adjusted budget","percent_changed":null},{"item":"Transfers and subsidies","amount":3571902.0,"comparison":"Original budget to audited outcome","percent_changed":0}],"2013":[{"item":"Bulk purchases","amount":null,"comparison":"Original to adjusted budget","percent_changed":null},{"item":"Bulk purchases","amount":-80657.0,"comparison":"Original budget to audited outcome","percent_changed":-1.01},{"item":"Contracted services","amount":null,"comparison":"Original to adjusted budget","percent_changed":null},{"item":"Contracted services","amount":0.0,"comparison":"Original budget to audited outcome","percent_changed":0},{"item":"Employee related costs","amount":null,"comparison":"Original to adjusted budget","percent_changed":null},{"item":"Employee related costs","amount":-2616880.0,"comparison":"Original budget to audited outcome","percent_changed":-12.36},{"item":"Finance charges","amount":null,"comparison":"Original to adjusted budget","percent_changed":null},{"item":"Finance charges","amount":1084227.0,"comparison":"Original budget to audited outcome","percent_changed":0},{"item":"Other","amount":null,"comparison":"Original to adjusted budget","percent_changed":null},{"item":"Other","amount":17648323.0,"comparison":"Original budget to audited outcome","percent_changed":125.67},{"item":"Remuneration of councillors","amount":null,"comparison":"Original to adjusted budget","percent_changed":null},{"item":"Remuneration of councillors","amount":1507253.0,"comparison":"Original budget to audited outcome","percent_changed":0},{"item":"Transfers and subsidies","amount":null,"comparison":"Original to adjusted budget","percent_changed":null},{"item":"Transfers and subsidies","amount":5629260.0,"comparison":"Original budget to audited outcome","percent_changed":0}],"2014":[{"item":"Bulk purchases","amount":null,"comparison":"Original to adjusted budget","percent_changed":null},{"item":"Bulk purchases","amount":-920671.0,"comparison":"Original budget to audited outcome","percent_changed":-9.8},{"item":"Contracted services","amount":null,"comparison":"Original to adjusted budget","percent_changed":null},{"item":"Contracted services","amount":0.0,"comparison":"Original budget to audited outcome","percent_changed":0},{"item":"Employee related costs","amount":null,"comparison":"Original to adjusted budget","percent_changed":null},{"item":"Employee related costs","amount":500766.0,"comparison":"Original budget to audited outcome","percent_changed":2.54},{"item":"Finance charges","amount":null,"comparison":"Original to adjusted budget","percent_changed":null},{"item":"Finance charges","amount":1197212.0,"comparison":"Original budget to audited outcome","percent_changed":613.95},{"item":"Other","amount":null,"comparison":"Original to adjusted budget","percent_changed":null},{"item":"Other","amount":13287715.0,"comparison":"Original budget to audited outcome","percent_changed":58.3},{"item":"Remuneration of councillors","amount":null,"comparison":"Original to adjusted budget","percent_changed":null},{"item":"Remuneration of councillors","amount":-23674.0,"comparison":"Original budget to audited outcome","percent_changed":-1.4},{"item":"Transfers and subsidies","amount":null,"comparison":"Original to adjusted budget","percent_changed":null},{"item":"Transfers and subsidies","amount":-332187.0,"comparison":"Original budget to audited outcome","percent_changed":-5.81}],"2015":[{"item":"Bulk purchases","amount":-853318.0,"comparison":"Original to adjusted budget","percent_changed":-8.4},{"item":"Bulk purchases","amount":-1000564.0,"comparison":"Original budget to audited outcome","percent_changed":-9.85},{"item":"Contracted services","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0},{"item":"Contracted services","amount":0.0,"comparison":"Original budget to audited outcome","percent_changed":0},{"item":"Employee related costs","amount":-110319.0,"comparison":"Original to adjusted budget","percent_changed":-0.5},{"item":"Employee related costs","amount":-546059.0,"comparison":"Original budget to audited outcome","percent_changed":-2.46},{"item":"Finance charges","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Finance charges","amount":506884.0,"comparison":"Original budget to audited outcome","percent_changed":44.9},{"item":"Other","amount":3067882.0,"comparison":"Original to adjusted budget","percent_changed":9.84},{"item":"Other","amount":2974474.0,"comparison":"Original budget to audited outcome","percent_changed":9.54},{"item":"Remuneration of councillors","amount":13082.0,"comparison":"Original to adjusted budget","percent_changed":0.75},{"item":"Remuneration of councillors","amount":-2985.0,"comparison":"Original budget to audited outcome","percent_changed":-0.17},{"item":"Transfers and subsidies","amount":1411664.0,"comparison":"Original to adjusted budget","percent_changed":26.71},{"item":"Transfers and subsidies","amount":1425623.0,"comparison":"Original budget to audited outcome","percent_changed":26.98}]},"spending_time_series":[{"amount":75223474.0,"budget_phase":"Adjusted Budget","financial_year":2015,"amount_type.code":"ADJB"},{"amount":85867866.0,"budget_phase":"Adjusted Budget","financial_year":2016,"amount_type.code":"ADJB"},{"amount":68450415.0,"budget_phase":"Audited Actual","financial_year":2012,"amount_type.code":"AUDA"},{"amount":66404089.0,"budget_phase":"Audited Actual","financial_year":2013,"amount_type.code":"AUDA"},{"amount":73235089.0,"budget_phase":"Audited Actual","financial_year":2014,"amount_type.code":"AUDA"},{"amount":75051856.0,"budget_phase":"Audited Actual","financial_year":2015,"amount_type.code":"AUDA"},{"amount":80559705.0,"budget_phase":"Forecast 1 year ahead of budget year","financial_year":2017,"amount_type.code":"IBY1"},{"amount":84356989.0,"budget_phase":"Forecast 2 years ahead of budget year","financial_year":2018,"amount_type.code":"IBY2"},{"amount":44468453.0,"budget_phase":"Original Budget","financial_year":2012,"amount_type.code":"ORGB"},{"amount":43232563.0,"budget_phase":"Original Budget","financial_year":2013,"amount_type.code":"ORGB"},{"amount":59525928.0,"budget_phase":"Original Budget","financial_year":2014,"amount_type.code":"ORGB"},{"amount":71694483.0,"budget_phase":"Original Budget","financial_year":2015,"amount_type.code":"ORGB"},{"amount":78032340.0,"budget_phase":"Original Budget","financial_year":2016,"amount_type.code":"ORGB"}],"capital_budget_spending":{"ref":{"url":"http://mfma.treasury.gov.za/Media_Releases/Reports%20to%20Parliament/Pages/default.aspx","title":"Over and under spending reports to parliament"},"values":[{"date":2015,"rating":"ave","result":-13.28,"overunder":"under","cube_version":"v1"},{"date":2014,"rating":null,"result":null,"overunder":null,"cube_version":null},{"date":2013,"rating":null,"result":null,"overunder":null,"cube_version":null},{"date":2012,"rating":null,"result":null,"overunder":null,"cube_version":null}],"formula":{"text":"= ((Actual Capital Expenditure - Budgeted Capital Expenditure) / Budgeted Capital Expenditure) * 100","actual":["=","(","(",{"cube":"capital","item_codes":["4100"],"amount_type":"AUDA"},"-",{"cube":"capital","item_codes":["4100"],"amount_type":"ADJB"},")","/",{"cube":"capital","item_codes":["4100"],"amount_type":"ADJB"},")","*","100"]},"last_year":2015,"formula_v2":{"text":"= ((Actual Capital Expenditure - Budgeted Capital Expenditure) / Budgeted Capital Expenditure) * 100","actual":["=","(","(",{"cube":"capital_v2","amount_type":"AUDA","item_description":"capital type code NEW, RENEWAL, UPGRADING"},"-",{"cube":"capital_v2","amount_type":"ADJB","item_description":"capital type code NEW, RENEWAL, UPGRADING"},")","/",{"cube":"capital_v2","amount_type":"ADJB","item_description":"capital type code NEW, RENEWAL, UPGRADING"},")","*","100"]},"result_type":"%"},"local_revenue_breakdown":{"ref":{"url":"http://mfma.treasury.gov.za/Media_Releases/LGESDiscussions/Pages/default.aspx","title":"Local Government Equitable Share"},"values":[{"date":"2015","item":"Property rates","amount":4372948.0,"amount_type":"AUDA"},{"date":"2015","item":"Service Charges","amount":19677497.0,"amount_type":"AUDA"},{"date":"2015","item":"Rental income","amount":199248.0,"amount_type":"AUDA"},{"date":"2015","item":"Interest and investments","amount":708961.0,"amount_type":"AUDA"},{"date":"2015","item":"Fines","amount":800.0,"amount_type":"AUDA"},{"date":"2015","item":"Licenses and Permits","amount":745656.0,"amount_type":"AUDA"},{"date":"2015","item":"Agency services","amount":535392.0,"amount_type":"AUDA"},{"date":"2015","item":"Other","amount":422140.0,"amount_type":"AUDA"}],"formula":{"text":"= Breakdown of local income","actual":["=",{"cube":"incexp","item_codes":["0200","0300","0400","0700","0800","1000","1100","1300","1400","1500","1700","1800","1600","1610"],"amount_type":"AUDA"}]},"formula_v2":{"text":"= Breakdown of local income","actual":["=",{"cube":"incexp_v2","item_codes":["0200","0300","0400","0500","0600","0700","0800","0900","1000","1100","1200","1300","1400","1500","1550","1570","1590","1600","1700","1800","1900","2000","2100","2300","2400","2500","2600","2700","2800","2200"],"amount_type":"AUDA"}]}},"expenditure_trends_staff":{"ref":{"url":"http://mfma.treasury.gov.za/Media_Releases/LGESDiscussions/Pages/default.aspx","title":"Local Government Equitable Share"},"values":[{"date":2015,"rating":"","result":28.85},{"date":2014,"rating":"","result":27.63},{"date":2013,"rating":"","result":27.93},{"date":2012,"rating":"","result":26.76}],"formula":{"text":"= Total expenditure on salaries and wages","actual":["=",{"cube":"incexp","item_codes":["3000","3100"],"amount_type":"AUDA"}]},"formula_v2":{"text":"= Total expenditure on salaries and wages","actual":["=",{"cube":"incexp_v2","item_codes":["3100"],"amount_type":"AUDA"}]},"result_type":"%"},"operating_budget_spending":{"ref":{"url":"http://mfma.treasury.gov.za/Media_Releases/Reports%20to%20Parliament/Pages/default.aspx","title":"Over and under spending reports to parliament"},"values":[{"date":2015,"rating":"good","result":-0.2,"overunder":"under","cube_version":"v1"},{"date":2014,"rating":null,"result":null,"overunder":null,"cube_version":null},{"date":2013,"rating":null,"result":null,"overunder":null,"cube_version":null},{"date":2012,"rating":null,"result":null,"overunder":null,"cube_version":null}],"formula":{"text":"= ((Actual Operating Expenditure - Budget Operating Expenditure) / Budgeted Operating Expenditure) * 100","actual":["=","(","(",{"cube":"incexp","item_codes":["4600"],"amount_type":"AUDA"},"-",{"cube":"incexp","item_codes":["4600"],"amount_type":"ADJB"},")","/",{"cube":"incexp","item_codes":["4600"],"amount_type":"ADJB"},")","*","100"]},"last_year":2015,"formula_v2":{"text":"= ((Actual Operating Expenditure - Budget Operating Expenditure) / Budgeted Operating Expenditure) * 100","actual":["=","(","(",{"cube":"incexp_v2","item_codes":["3000","3100","3200","3300","3400","3500","3600","3700","3800","3900","4000","4100","4200","4300"],"amount_type":"AUDA"},"-",{"cube":"incexp_v2","item_codes":["3000","3100","3200","3300","3400","3500","3600","3700","3800","3900","4000","4100","4200","4300"],"amount_type":"ADJB"},")","/",{"cube":"incexp_v2","item_codes":["3000","3100","3200","3300","3400","3500","3600","3700","3800","3900","4000","4100","4200","4300"],"amount_type":"ADJB"},")","*","100"]},"result_type":"%"},"repairs_maintenance_spending":{"ref":{"url":"http://mfma.treasury.gov.za/Circulars/Pages/Circular71.aspx","title":"Circular 71"},"values":[{"date":2015,"rating":"bad","result":0.86,"cube_version":"v1"},{"date":2014,"rating":"bad","result":0.78,"cube_version":"v1"},{"date":2013,"rating":"bad","result":1.37,"cube_version":"v1"},{"date":2012,"rating":"bad","result":2.45,"cube_version":"v1"}],"formula":{"text":"= (Repairs and maintenance expenditure / (Property, Plant and Equipment + Investment Property)) * 100","actual":["=","(",{"cube":"capital","item_codes":["4100"],"amount_type":"AUDA"},"/","(",{"cube":"bsheet","item_codes":["1300"],"amount_type":"AUDA"},"+",{"cube":"bsheet","item_codes":["1401"],"amount_type":"AUDA"},")",")","*","100"]},"last_year":2015,"formula_v2":{"text":"= (Repairs and maintenance expenditure / (Property, Plant and Equipment + Investment Property)) * 100","actual":["=","(",{"cube":"capital_v2","amount_type":"AUDA","item_description":"capital type code REPAIR_MNT Total"},"/","(",{"cube":"financial_position_v2","item_codes":["0230","0220"],"amount_type":"AUDA"},")",")","*","100"]},"result_type":"%"},"expenditure_trends_contracting":{"ref":{"url":"http://mfma.treasury.gov.za/Media_Releases/LGESDiscussions/Pages/default.aspx","title":"Local Government Equitable Share"},"values":[{"date":2015,"rating":"","result":0.0},{"date":2014,"rating":"","result":0.0},{"date":2013,"rating":"","result":0.0},{"date":2012,"rating":"","result":0.0}],"formula":{"text":"= Expenditure for services rendered by a contractor","actual":["=",{"cube":"incexp","item_codes":["4200"],"amount_type":"AUDA"}]},"formula_v2":{"text":"= Expenditure for services rendered by a contractor","actual":["=",{"cube":"incexp_v2","item_codes":["3800"],"amount_type":"AUDA"}]},"result_type":"%"},"current_debtors_collection_rate":{"ref":{"url":"http://mfma.treasury.gov.za/RegulationsandGazettes/Municipal%20Budget%20and%20Reporting%20Regulations/Pages/default.aspx","title":"Municipal Budget and Reporting Regulations"},"values":[{"date":"2015","year":2015,"rating":"bad","result":88.76,"amount_type":"AUDA","cube_version":"v1"},{"date":"2014","year":2014,"rating":"bad","result":87.53,"amount_type":"AUDA","cube_version":"v1"},{"date":"2013","year":2013,"rating":"bad","result":87.56,"amount_type":"AUDA","cube_version":"v1"},{"date":"2012","year":2012,"rating":"good","result":130.07,"amount_type":"AUDA","cube_version":"v1"}],"formula":{"text":"= (Collected Revenue / Billed Revenue) * 100","actual":["=","(",{"cube":"cflow","item_codes":["3010","3030","3040","3050","3060","3070","3100"],"amount_type":"AUDA"},"/",{"cube":"incexp","item_codes":["0200","0400","1000","less item code","2000"],"amount_type":"AUDA"},")","*","100"]},"last_year":2015,"formula_v2":{"text":"= (Collected Revenue / Billed Revenue) * 100","actual":["=","(",{"cube":"cflow_v2","item_codes":["0120","0130","0280"],"amount_type":"AUDA"},"/",{"cube":"incexp_v2","item_codes":["1800","0300","0400","0500","0600","1400","1100","1000"],"amount_type":"AUDA"},")","*","100"]},"result_type":"%"},"expenditure_functional_breakdown":{"ref":{"url":"http://mfma.treasury.gov.za/Media_Releases/LGESDiscussions/Pages/default.aspx","title":"Local Government Equitable Share"},"values":[{"values":[{"year":2012,"value":3182429.0},{"year":2013,"value":2830742.0},{"year":2014,"value":3770702.0},{"year":2015,"value":3488032.0}],"category":"Community & Social Services"},{"values":[{"year":2012,"value":8949477.0},{"year":2013,"value":9839477.0},{"year":2014,"value":11356527.0},{"year":2015,"value":12465131.0}],"category":"Electricity "},{"values":[{"year":2012,"value":41409752.0},{"year":2013,"value":39748172.0},{"year":2014,"value":40206683.0},{"year":2015,"value":38256120.0}],"category":"Governance, Administration, Planning and Development"},{"values":[{"year":2013,"value":0.0}],"category":"Housing"},{"values":[{"year":2012,"value":148000.0},{"year":2013,"value":756178.0},{"year":2015,"value":977025.0}],"category":"Other"},{"values":[{"year":2012,"value":7883964.0},{"year":2013,"value":7437337.0},{"year":2014,"value":9302973.0},{"year":2015,"value":7798413.0}],"category":"Road Transport"},{"values":[{"year":2012,"value":37895.0}],"category":"Sport And Recreation"},{"values":[{"year":2012,"value":107561.0},{"year":2013,"value":1246664.0},{"year":2014,"value":3076930.0},{"year":2015,"value":3681295.0}],"category":"Waste Management"},{"values":[{"year":2012,"value":2432356.0},{"year":2013,"value":1507100.0},{"year":2014,"value":1320067.0},{"year":2015,"value":3429800.0}],"category":"Waste Water Management"},{"values":[{"year":2012,"value":4298981.0},{"year":2013,"value":3038419.0},{"year":2014,"value":4201207.0},{"year":2015,"value":4956040.0}],"category":"Water"}],"formula":{"text":"= All expenditure by function","actual":["=",{"cube":"incexp","item_codes":["4600"],"amount_type":"AUDA"}]},"formula_v2":{"text":"= All expenditure by function","actual":["=",{"cube":"incexp_v2","item_codes":["3000","3100","3200","3300","3400","3500","3600","3700","3800","3900","4000","4100","4200","4300"],"amount_type":"AUDA"}]}}},"demarcation":{"land_lost":[],"land_gained":[],"disestablished":true,"disestablished_to":["EC101"],"disestablished_date":"2016-08-03","code":"EC107"},"muni_contact":{"url":"http://www.baviaans.co.za","phone_number":"044 923 1004","street_address_1":"Baviaans Municipality","street_address_2":"42 Wehmeyer Street","street_address_3":"Willowmore","street_address_4":"6445"},"mayoral_staff":{"officials":[{"name":"E L Loock","role":"Mayor/Executive Mayor","email":"mayor@baviaans.gov.za","title":null,"secretary":{"name":"Ursula Terblanche","role":"Secretary of Mayor/Executive Mayor","email":"uterblanche@baviaans.gov.za","title":"Ms","fax_number":"044 923 1122","office_phone":"044 923 1004"},"fax_number":"044 923 1122","office_phone":"044 923 1004"},{"name":"J Z A Vumazonke","role":"Municipal Manager","email":"jama@baviaans.gov.za","title":null,"secretary":{"name":"H Erasmus","role":"Secretary of Municipal Manager","email":"hermia@baviaans.gov.za","title":null,"fax_number":"044 923 1122","office_phone":"044 923 1004"},"fax_number":"044 923 1122","office_phone":"044 923 1004"},{"name":null,"role":"Deputy Mayor/Executive Mayor","email":null,"title":null,"fax_number":null,"office_phone":null},{"name":"U M Baartman","role":"Chief Financial Officer","email":"ubaartman@baviaans.gov.za","title":"Ms","secretary":{"name":"S. Natal","role":"Secretary of Financial Manager","email":"nnatal@baviaans.gov.za","title":null,"fax_number":"044 923 1122","office_phone":"044 923 1004"},"fax_number":"044 923 1122","office_phone":"044 923 1004"}],"updated_date":"October 2026"},"audit_opinions":{"values":[{"date":2015,"rating":"unqualified_emphasis_of_matter","result":"Unqualified - Emphasis of Matter items","report_url":"http://mfma.treasury.gov.za/Documents/07.%20Audit%20Reports/2014-15/02.%20Local%20municipalities/EC107%20Baviaans/EC107%20Baviaans%20Audit%20report%202014-15.pdf"},{"date":2014,"rating":"unqualified_emphasis_of_matter","result":"Unqualified - Emphasis of Matter items","report_url":"http://mfma.treasury.gov.za/Documents/07.%20Audit%20Reports/2013-14/02.%20Local%20municipalities/EC107%20Baviaans/EC107%20Baviaans%20Audit%20report%202013-14.pdf"},{"date":2013,"rating":"qualified","result":"Qualified","report_url":"http://mfma.treasury.gov.za/Documents/07.%20Audit%20Reports/2012-13/02.%20Local%20Municipalities/EC107%20Baviaans/EC107%20Baviaans%20Audit%20Report%202012-13.pdf"},{"date":2012,"rating":"disclaimer","result":"Disclaimer of opinion","report_url":"http://mfma.treasury.gov.za/Documents/07.%20Audit%20Reports/2011-12/02.%20Local%20municipalities/EC107%20Baviaans/EC107%20Baviaans%20Audit%20Report%202011-12.pdf"}]}}