{"indicators":{"grants":{"totals":{"2013":{"SCHD":{"national_conditional_grants":44840000.0},"TRFR":{"national_conditional_grants":29796000.0}},"2014":{"SCHD":{"national_conditional_grants":49441000.0},"TRFR":{"national_conditional_grants":42467000.0}},"2015":{"ACT":{"national_conditional_grants":35081166.0},"SCHD":{"national_conditional_grants":63157000.0},"TRFR":{"national_conditional_grants":40011000.0}},"2016":{"ACT":{"national_conditional_grants":46179355.0},"SCHD":{"national_conditional_grants":65074000.0},"TRFR":{"national_conditional_grants":47197000.0}}},"snapshot_date":{"year":2025,"quarter":"3"},"equitable_share":{},"provincial_transfers":{},"national_conditional_grants":{"2013":[{"amount.sum":1500000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"SCHD","financial_year_end.year":2013},{"amount.sum":1500000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"TRFR","financial_year_end.year":2013},{"amount.sum":15044000.0,"grant.code":"IN7G","grant.label":"Integrated National Electrification Programme (Allocation in-kind) Grant","amount_type.code":"SCHD","financial_year_end.year":2013},{"amount.sum":26315000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2013},{"amount.sum":26315000.0,"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":1181000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"SCHD","financial_year_end.year":2013},{"amount.sum":1181000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"TRFR","financial_year_end.year":2013}],"2014":[{"amount.sum":5000000.0,"grant.code":"EEDG","grant.label":"Energy Efficiency and Demand Side Management (Municipal) Grant","amount_type.code":"SCHD","financial_year_end.year":2014},{"amount.sum":5000000.0,"grant.code":"EEDG","grant.label":"Energy Efficiency and Demand Side Management (Municipal) Grant","amount_type.code":"TRFR","financial_year_end.year":2014},{"amount.sum":1650000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"SCHD","financial_year_end.year":2014},{"amount.sum":1650000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"TRFR","financial_year_end.year":2014},{"amount.sum":6974000.0,"grant.code":"IN7G","grant.label":"Integrated National Electrification Programme (Allocation in-kind) Grant","amount_type.code":"SCHD","financial_year_end.year":2014},{"amount.sum":3600000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"SCHD","financial_year_end.year":2014},{"amount.sum":3600000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"TRFR","financial_year_end.year":2014},{"amount.sum":29147000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2014},{"amount.sum":29147000.0,"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":2180000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"SCHD","financial_year_end.year":2014},{"amount.sum":2180000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"TRFR","financial_year_end.year":2014}],"2015":[{"amount.sum":1987953.0,"grant.code":"EEDG","grant.label":"Energy Efficiency and Demand Side Management (Municipal) Grant","amount_type.code":"ACT","financial_year_end.year":2015},{"amount.sum":1500000.0,"grant.code":"EEDG","grant.label":"Energy Efficiency and Demand Side Management (Municipal) Grant","amount_type.code":"SCHD","financial_year_end.year":2015},{"amount.sum":1500000.0,"grant.code":"EEDG","grant.label":"Energy Efficiency and Demand Side Management (Municipal) Grant","amount_type.code":"TRFR","financial_year_end.year":2015},{"amount.sum":1800000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"ACT","financial_year_end.year":2015},{"amount.sum":1800000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"SCHD","financial_year_end.year":2015},{"amount.sum":1800000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"TRFR","financial_year_end.year":2015},{"amount.sum":23146000.0,"grant.code":"IN7G","grant.label":"Integrated National Electrification Programme (Allocation in-kind) Grant","amount_type.code":"SCHD","financial_year_end.year":2015},{"amount.sum":2089841.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"ACT","financial_year_end.year":2015},{"amount.sum":2500000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"SCHD","financial_year_end.year":2015},{"amount.sum":2500000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"TRFR","financial_year_end.year":2015},{"amount.sum":27199382.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"ACT","financial_year_end.year":2015},{"amount.sum":32207000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2015},{"amount.sum":32207000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2015},{"amount.sum":933990.0,"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":1070000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"ACT","financial_year_end.year":2015},{"amount.sum":1070000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"SCHD","financial_year_end.year":2015},{"amount.sum":1070000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"TRFR","financial_year_end.year":2015}],"2016":[{"amount.sum":1800001.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"ACT","financial_year_end.year":2016},{"amount.sum":1800000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"SCHD","financial_year_end.year":2016},{"amount.sum":1800000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"TRFR","financial_year_end.year":2016},{"amount.sum":17877000.0,"grant.code":"IN7G","grant.label":"Integrated National Electrification Programme (Allocation in-kind) Grant","amount_type.code":"SCHD","financial_year_end.year":2016},{"amount.sum":8359874.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"ACT","financial_year_end.year":2016},{"amount.sum":10000000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"SCHD","financial_year_end.year":2016},{"amount.sum":10000000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"TRFR","financial_year_end.year":2016},{"amount.sum":33739860.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"ACT","financial_year_end.year":2016},{"amount.sum":33426000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2016},{"amount.sum":33426000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2016},{"amount.sum":930000.0,"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":1349620.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"ACT","financial_year_end.year":2016},{"amount.sum":1041000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"SCHD","financial_year_end.year":2016},{"amount.sum":1041000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"TRFR","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":3851778.0,"cube_version":"v1"},{"date":2014,"rating":"good","result":3264261.0,"cube_version":"v1"},{"date":2013,"rating":"good","result":1115978.0,"cube_version":"v1"},{"date":2012,"rating":"bad","result":-310454.0,"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":0.2,"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":88869944.0,"rating":"bad","result":0.91,"amount_type":"AUDA","liabilities":97356563.0,"cube_version":"v1"},{"date":2014,"year":2014,"assets":64962183.0,"rating":"bad","result":0.74,"amount_type":"AUDA","liabilities":87641749.0,"cube_version":"v1"},{"date":2013,"year":2013,"assets":36891825.0,"rating":"bad","result":0.91,"amount_type":"AUDA","liabilities":40674960.0,"cube_version":"v1"},{"date":2012,"year":2012,"assets":28609722.0,"rating":"ave","result":1.19,"amount_type":"AUDA","liabilities":23998852.0,"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":3851778.0,"date":"2015","year":2015,"rating":"bad","result":0.04,"amount_type":"ACT","liabilities":97356563.0,"cube_version":"v1","call_investment_deposits":0.0},{"cash":3264261.0,"date":"2014","year":2014,"rating":"bad","result":0.04,"amount_type":"ACT","liabilities":87641749.0,"cube_version":"v1","call_investment_deposits":0.0},{"cash":1115969.0,"date":"2013","year":2013,"rating":"bad","result":0.03,"amount_type":"ACT","liabilities":40674960.0,"cube_version":"v1","call_investment_deposits":0.0},{"cash":10096.0,"date":"2012","year":2012,"rating":"bad","result":0.0,"amount_type":"ACT","liabilities":23998852.0,"cube_version":"v1","call_investment_deposits":0.0}],"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":110834938.0,"percent":43.29},"total":256031241.0,"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":145196303.0,"percent":56.71}},"uifw_expenditure":{"ref":{"url":"http://mfma.treasury.gov.za/Circulars/Pages/Circular71.aspx","title":"Circular 71"},"values":[{"date":2015,"rating":"bad","result":20.85,"cube_version":"v1"},{"date":2014,"rating":"bad","result":50.19,"cube_version":"v1"},{"date":2013,"rating":"bad","result":2.68,"cube_version":"v1"},{"date":2012,"rating":"bad","result":1.18,"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":-2323090.0,"comparison":"Original budget to audited outcome","percent_changed":-96.8},{"item":"Government Transfers","amount":null,"comparison":"Original to adjusted budget","percent_changed":null},{"item":"Government Transfers","amount":25661946.0,"comparison":"Original budget to audited outcome","percent_changed":32.76},{"item":"Interest and investments","amount":null,"comparison":"Original to adjusted budget","percent_changed":null},{"item":"Interest and investments","amount":-3956049.0,"comparison":"Original budget to audited outcome","percent_changed":-60.86},{"item":"Licenses and Permits","amount":null,"comparison":"Original to adjusted budget","percent_changed":null},{"item":"Licenses and Permits","amount":2154470.0,"comparison":"Original budget to audited outcome","percent_changed":0},{"item":"Other","amount":null,"comparison":"Original to adjusted budget","percent_changed":null},{"item":"Other","amount":-22169016.0,"comparison":"Original budget to audited outcome","percent_changed":-85.62},{"item":"Property rates","amount":null,"comparison":"Original to adjusted budget","percent_changed":null},{"item":"Property rates","amount":7369818.0,"comparison":"Original budget to audited outcome","percent_changed":62.99},{"item":"Rental income","amount":null,"comparison":"Original to adjusted budget","percent_changed":null},{"item":"Rental income","amount":-13495.0,"comparison":"Original budget to audited outcome","percent_changed":-3.92},{"item":"Service Charges","amount":null,"comparison":"Original to adjusted budget","percent_changed":null},{"item":"Service Charges","amount":-10820570.0,"comparison":"Original budget to audited outcome","percent_changed":-29.95}],"2013":[{"item":"Fines","amount":null,"comparison":"Original to adjusted budget","percent_changed":null},{"item":"Fines","amount":-186870.0,"comparison":"Original budget to audited outcome","percent_changed":-62.29},{"item":"Government Transfers","amount":null,"comparison":"Original to adjusted budget","percent_changed":null},{"item":"Government Transfers","amount":23337891.0,"comparison":"Original budget to audited outcome","percent_changed":25.04},{"item":"Interest and investments","amount":null,"comparison":"Original to adjusted budget","percent_changed":null},{"item":"Interest and investments","amount":-9137611.0,"comparison":"Original budget to audited outcome","percent_changed":-77.08},{"item":"Licenses and Permits","amount":null,"comparison":"Original to adjusted budget","percent_changed":null},{"item":"Licenses and Permits","amount":191312.0,"comparison":"Original budget to audited outcome","percent_changed":8.7},{"item":"Other","amount":null,"comparison":"Original to adjusted budget","percent_changed":null},{"item":"Other","amount":-2357706.0,"comparison":"Original budget to audited outcome","percent_changed":-51.75},{"item":"Property rates","amount":null,"comparison":"Original to adjusted budget","percent_changed":null},{"item":"Property rates","amount":-2997311.0,"comparison":"Original budget to audited outcome","percent_changed":-13.39},{"item":"Rental income","amount":null,"comparison":"Original to adjusted budget","percent_changed":null},{"item":"Rental income","amount":-218569.0,"comparison":"Original budget to audited outcome","percent_changed":-45.31},{"item":"Service Charges","amount":null,"comparison":"Original to adjusted budget","percent_changed":null},{"item":"Service Charges","amount":1627232.0,"comparison":"Original budget to audited outcome","percent_changed":4.41}],"2014":[{"item":"Fines","amount":null,"comparison":"Original to adjusted budget","percent_changed":null},{"item":"Fines","amount":-103045.0,"comparison":"Original budget to audited outcome","percent_changed":-34.35},{"item":"Government Transfers","amount":null,"comparison":"Original to adjusted budget","percent_changed":null},{"item":"Government Transfers","amount":7567189.0,"comparison":"Original budget to audited outcome","percent_changed":6.0},{"item":"Interest and investments","amount":null,"comparison":"Original to adjusted budget","percent_changed":null},{"item":"Interest and investments","amount":-7207041.0,"comparison":"Original budget to audited outcome","percent_changed":-64.35},{"item":"Licenses and Permits","amount":null,"comparison":"Original to adjusted budget","percent_changed":null},{"item":"Licenses and Permits","amount":-2200000.0,"comparison":"Original budget to audited outcome","percent_changed":-100.0},{"item":"Other","amount":null,"comparison":"Original to adjusted budget","percent_changed":null},{"item":"Other","amount":-2160681.0,"comparison":"Original budget to audited outcome","percent_changed":-23.17},{"item":"Property rates","amount":null,"comparison":"Original to adjusted budget","percent_changed":null},{"item":"Property rates","amount":10829594.0,"comparison":"Original budget to audited outcome","percent_changed":44.26},{"item":"Rental income","amount":null,"comparison":"Original to adjusted budget","percent_changed":null},{"item":"Rental income","amount":-230801.0,"comparison":"Original budget to audited outcome","percent_changed":-44.5},{"item":"Service Charges","amount":null,"comparison":"Original to adjusted budget","percent_changed":null},{"item":"Service Charges","amount":-920419.0,"comparison":"Original budget to audited outcome","percent_changed":-2.39}],"2015":[{"item":"Fines","amount":-143950.0,"comparison":"Original to adjusted budget","percent_changed":-47.98},{"item":"Fines","amount":-257050.0,"comparison":"Original budget to audited outcome","percent_changed":-85.68},{"item":"Government Transfers","amount":12250544.0,"comparison":"Original to adjusted budget","percent_changed":8.36},{"item":"Government Transfers","amount":-1401196.0,"comparison":"Original budget to audited outcome","percent_changed":-0.96},{"item":"Interest and investments","amount":-4092637.0,"comparison":"Original to adjusted budget","percent_changed":-46.91},{"item":"Interest and investments","amount":-2864196.0,"comparison":"Original budget to audited outcome","percent_changed":-32.83},{"item":"Licenses and Permits","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Licenses and Permits","amount":266637.0,"comparison":"Original budget to audited outcome","percent_changed":10.67},{"item":"Other","amount":-8656779.0,"comparison":"Original to adjusted budget","percent_changed":-62.37},{"item":"Other","amount":-10224971.0,"comparison":"Original budget to audited outcome","percent_changed":-73.67},{"item":"Property rates","amount":3731484.0,"comparison":"Original to adjusted budget","percent_changed":12.2},{"item":"Property rates","amount":26818674.0,"comparison":"Original budget to audited outcome","percent_changed":87.7},{"item":"Rental income","amount":-176832.0,"comparison":"Original to adjusted budget","percent_changed":-37.47},{"item":"Rental income","amount":-198319.0,"comparison":"Original budget to audited outcome","percent_changed":-42.02},{"item":"Service Charges","amount":-9490108.0,"comparison":"Original to adjusted budget","percent_changed":-20.72},{"item":"Service Charges","amount":-4973020.0,"comparison":"Original budget to audited outcome","percent_changed":-10.86}]},"income_time_series":[{"amount":242286404.0,"budget_phase":"Adjusted Budget","financial_year":2015,"amount_type.code":"ADJB"},{"amount":290975231.0,"budget_phase":"Adjusted Budget","financial_year":2016,"amount_type.code":"ADJB"},{"amount":157210913.0,"budget_phase":"Audited Actual","financial_year":2012,"amount_type.code":"AUDA"},{"amount":182166368.0,"budget_phase":"Audited Actual","financial_year":2013,"amount_type.code":"AUDA"},{"amount":218201977.0,"budget_phase":"Audited Actual","financial_year":2014,"amount_type.code":"AUDA"},{"amount":256031241.0,"budget_phase":"Audited Actual","financial_year":2015,"amount_type.code":"AUDA"},{"amount":304095735.0,"budget_phase":"Forecast 1 year ahead of budget year","financial_year":2017,"amount_type.code":"IBY1"},{"amount":324649454.0,"budget_phase":"Forecast 2 years ahead of budget year","financial_year":2018,"amount_type.code":"IBY2"},{"amount":161306899.0,"budget_phase":"Original Budget","financial_year":2012,"amount_type.code":"ORGB"},{"amount":171908000.0,"budget_phase":"Original Budget","financial_year":2013,"amount_type.code":"ORGB"},{"amount":212627181.0,"budget_phase":"Original Budget","financial_year":2014,"amount_type.code":"ORGB"},{"amount":248864682.0,"budget_phase":"Original Budget","financial_year":2015,"amount_type.code":"ORGB"},{"amount":280524650.0,"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":-2909092.0,"comparison":"Original budget to audited outcome","percent_changed":-14.55},{"item":"Contracted services","amount":null,"comparison":"Original to adjusted budget","percent_changed":null},{"item":"Contracted services","amount":-43766.0,"comparison":"Original budget to audited outcome","percent_changed":-21.88},{"item":"Employee related costs","amount":null,"comparison":"Original to adjusted budget","percent_changed":null},{"item":"Employee related costs","amount":-2704798.0,"comparison":"Original budget to audited outcome","percent_changed":-5.02},{"item":"Finance charges","amount":null,"comparison":"Original to adjusted budget","percent_changed":null},{"item":"Finance charges","amount":147269.0,"comparison":"Original budget to audited outcome","percent_changed":0},{"item":"Other","amount":null,"comparison":"Original to adjusted budget","percent_changed":null},{"item":"Other","amount":34792273.0,"comparison":"Original budget to audited outcome","percent_changed":81.99},{"item":"Remuneration of councillors","amount":null,"comparison":"Original to adjusted budget","percent_changed":null},{"item":"Remuneration of councillors","amount":-1801811.0,"comparison":"Original budget to audited outcome","percent_changed":-14.69},{"item":"Transfers and subsidies","amount":null,"comparison":"Original to adjusted budget","percent_changed":null},{"item":"Transfers and subsidies","amount":10640770.0,"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":3129289.0,"comparison":"Original budget to audited outcome","percent_changed":13.55},{"item":"Contracted services","amount":null,"comparison":"Original to adjusted budget","percent_changed":null},{"item":"Contracted services","amount":53431.0,"comparison":"Original budget to audited outcome","percent_changed":25.44},{"item":"Employee related costs","amount":null,"comparison":"Original to adjusted budget","percent_changed":null},{"item":"Employee related costs","amount":9154146.0,"comparison":"Original budget to audited outcome","percent_changed":15.97},{"item":"Finance charges","amount":null,"comparison":"Original to adjusted budget","percent_changed":null},{"item":"Finance charges","amount":285520.0,"comparison":"Original budget to audited outcome","percent_changed":0},{"item":"Other","amount":null,"comparison":"Original to adjusted budget","percent_changed":null},{"item":"Other","amount":16594157.0,"comparison":"Original budget to audited outcome","percent_changed":28.74},{"item":"Remuneration of councillors","amount":null,"comparison":"Original to adjusted budget","percent_changed":null},{"item":"Remuneration of councillors","amount":-1405616.0,"comparison":"Original budget to audited outcome","percent_changed":-10.99},{"item":"Transfers and subsidies","amount":null,"comparison":"Original to adjusted budget","percent_changed":null},{"item":"Transfers and subsidies","amount":8670310.0,"comparison":"Original budget to audited outcome","percent_changed":1376.24}],"2014":[{"item":"Bulk purchases","amount":null,"comparison":"Original to adjusted budget","percent_changed":null},{"item":"Bulk purchases","amount":3861446.0,"comparison":"Original budget to audited outcome","percent_changed":16.68},{"item":"Contracted services","amount":null,"comparison":"Original to adjusted budget","percent_changed":null},{"item":"Contracted services","amount":-231000.0,"comparison":"Original budget to audited outcome","percent_changed":-100.0},{"item":"Employee related costs","amount":null,"comparison":"Original to adjusted budget","percent_changed":null},{"item":"Employee related costs","amount":15886668.0,"comparison":"Original budget to audited outcome","percent_changed":24.24},{"item":"Finance charges","amount":null,"comparison":"Original to adjusted budget","percent_changed":null},{"item":"Finance charges","amount":1515354.0,"comparison":"Original budget to audited outcome","percent_changed":0},{"item":"Other","amount":null,"comparison":"Original to adjusted budget","percent_changed":null},{"item":"Other","amount":18427926.0,"comparison":"Original budget to audited outcome","percent_changed":19.94},{"item":"Remuneration of councillors","amount":null,"comparison":"Original to adjusted budget","percent_changed":null},{"item":"Remuneration of councillors","amount":-1759220.0,"comparison":"Original budget to audited outcome","percent_changed":-12.51},{"item":"Transfers and subsidies","amount":null,"comparison":"Original to adjusted budget","percent_changed":null},{"item":"Transfers and subsidies","amount":9823049.0,"comparison":"Original budget to audited outcome","percent_changed":1423.63}],"2015":[{"item":"Bulk purchases","amount":2728618.0,"comparison":"Original to adjusted budget","percent_changed":12.35},{"item":"Bulk purchases","amount":10950359.0,"comparison":"Original budget to audited outcome","percent_changed":49.55},{"item":"Contracted services","amount":-243936.0,"comparison":"Original to adjusted budget","percent_changed":-100.0},{"item":"Contracted services","amount":-243936.0,"comparison":"Original budget to audited outcome","percent_changed":-100.0},{"item":"Employee related costs","amount":21708751.0,"comparison":"Original to adjusted budget","percent_changed":31.86},{"item":"Employee related costs","amount":18602958.0,"comparison":"Original budget to audited outcome","percent_changed":27.31},{"item":"Finance charges","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0},{"item":"Finance charges","amount":6251360.0,"comparison":"Original budget to audited outcome","percent_changed":0},{"item":"Other","amount":-44966410.0,"comparison":"Original to adjusted budget","percent_changed":-43.92},{"item":"Other","amount":-5824976.0,"comparison":"Original budget to audited outcome","percent_changed":-5.69},{"item":"Remuneration of councillors","amount":-2280849.0,"comparison":"Original to adjusted budget","percent_changed":-15.53},{"item":"Remuneration of councillors","amount":-1623327.0,"comparison":"Original budget to audited outcome","percent_changed":-11.05},{"item":"Transfers and subsidies","amount":-100000.0,"comparison":"Original to adjusted budget","percent_changed":-10.0},{"item":"Transfers and subsidies","amount":8592790.0,"comparison":"Original budget to audited outcome","percent_changed":859.28}]},"spending_time_series":[{"amount":185393754.0,"budget_phase":"Adjusted Budget","financial_year":2015,"amount_type.code":"ADJB"},{"amount":254583736.0,"budget_phase":"Adjusted Budget","financial_year":2016,"amount_type.code":"ADJB"},{"amount":166877544.0,"budget_phase":"Audited Actual","financial_year":2012,"amount_type.code":"AUDA"},{"amount":188239151.0,"budget_phase":"Audited Actual","financial_year":2013,"amount_type.code":"AUDA"},{"amount":243584357.0,"budget_phase":"Audited Actual","financial_year":2014,"amount_type.code":"AUDA"},{"amount":245252808.0,"budget_phase":"Audited Actual","financial_year":2015,"amount_type.code":"AUDA"},{"amount":277297182.0,"budget_phase":"Forecast 1 year ahead of budget year","financial_year":2017,"amount_type.code":"IBY1"},{"amount":292006667.0,"budget_phase":"Forecast 2 years ahead of budget year","financial_year":2018,"amount_type.code":"IBY2"},{"amount":128756699.0,"budget_phase":"Original Budget","financial_year":2012,"amount_type.code":"ORGB"},{"amount":151757914.0,"budget_phase":"Original Budget","financial_year":2013,"amount_type.code":"ORGB"},{"amount":196060134.0,"budget_phase":"Original Budget","financial_year":2014,"amount_type.code":"ORGB"},{"amount":208547580.0,"budget_phase":"Original Budget","financial_year":2015,"amount_type.code":"ORGB"},{"amount":256583550.0,"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":"bad","result":-15.85,"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":57398732.0,"amount_type":"AUDA"},{"date":"2015","item":"Service Charges","amount":40837680.0,"amount_type":"AUDA"},{"date":"2015","item":"Rental income","amount":273605.0,"amount_type":"AUDA"},{"date":"2015","item":"Interest and investments","amount":5860804.0,"amount_type":"AUDA"},{"date":"2015","item":"Fines","amount":42950.0,"amount_type":"AUDA"},{"date":"2015","item":"Licenses and Permits","amount":2766637.0,"amount_type":"AUDA"},{"date":"2015","item":"Agency services","amount":0.0,"amount_type":"AUDA"},{"date":"2015","item":"Other","amount":3654530.0,"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":35.36},{"date":2014,"rating":"","result":33.42},{"date":2013,"rating":"","result":35.3},{"date":2012,"rating":"","result":30.65}],"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":"bad","result":32.3,"overunder":"over","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":0.0,"cube_version":"v1"},{"date":2014,"rating":"bad","result":0.0,"cube_version":"v1"},{"date":2013,"rating":"bad","result":0.0,"cube_version":"v1"},{"date":2012,"rating":"bad","result":0.0,"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":0.14},{"date":2012,"rating":"","result":0.09}],"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":57.83,"amount_type":"AUDA","cube_version":"v1"},{"date":"2014","year":2014,"rating":"good","result":104.27,"amount_type":"AUDA","cube_version":"v1"},{"date":"2013","year":2013,"rating":"good","result":99.49,"amount_type":"AUDA","cube_version":"v1"},{"date":"2012","year":2012,"rating":"good","result":104.02,"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":17329562.0},{"year":2014,"value":9954511.0},{"year":2015,"value":13786178.0}],"category":"Community & Social Services"},{"values":[{"year":2012,"value":26586804.0},{"year":2013,"value":38673910.0},{"year":2014,"value":41143601.0},{"year":2015,"value":47373521.0}],"category":"Electricity "},{"values":[{"year":2012,"value":99055176.0},{"year":2013,"value":119034983.0},{"year":2014,"value":158839199.0},{"year":2015,"value":149115275.0}],"category":"Governance, Administration, Planning and Development"},{"values":[{"year":2012,"value":13260513.0},{"year":2013,"value":18554661.0},{"year":2014,"value":21779686.0},{"year":2015,"value":22755151.0}],"category":"Road Transport"},{"values":[{"year":2012,"value":10645489.0},{"year":2013,"value":10945516.0},{"year":2014,"value":11867360.0},{"year":2015,"value":12222683.0}],"category":"Waste Management"}],"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":["EC129"],"disestablished_date":"2016-08-03","code":"EC127"},"muni_contact":{"url":"http://www.nkonkobe.co.za","phone_number":"046 645 7400","street_address_1":null,"street_address_2":"8 Somerset Street","street_address_3":"Fort Beaufort","street_address_4":"5720"},"mayoral_staff":{"officials":[{"name":"A Ntsangani","role":"Mayor/Executive Mayor","email":"pncapayi@nkonkobe.gov.za","title":"Cllr","secretary":{"name":"P Ncapayi","role":"Secretary of Mayor/Executive Mayor","email":"pncapayi@nkonkobe.gov.za","title":"Ms","fax_number":"040 653 2178","office_phone":"040 653 1214"},"fax_number":"046 653 2178","office_phone":"046 653 1214"},{"name":"KC Maneli","role":"Municipal Manager","email":"kcmaneli@nkonkobe.co.za","title":null,"secretary":{"name":"P Madotyeni","role":"Secretary of Municipal Manager","email":"pmadotyeni@nkonkobe.gov.za","title":"Ms","fax_number":"046 645 2562","office_phone":"046 645 1751"},"fax_number":"046 645 2562","office_phone":"046 645 7451"},{"name":null,"role":"Deputy Mayor/Executive Mayor","email":null,"title":null,"fax_number":null,"office_phone":null},{"name":"B Lubelwana","role":"Chief Financial Officer","email":"blubelwana@nkonkobe.gov.za","title":"Mrs","secretary":{"name":"Y Ramncwana","role":"Secretary of Financial Manager","email":"yramncwana@nkonkobe.gov.za","title":"Ms","fax_number":"086 244 0431","office_phone":"046 645 7482"},"fax_number":"086 515 2032","office_phone":"046 645 7482"}],"updated_date":"October 2026"},"audit_opinions":{"values":[{"date":2015,"rating":"qualified","result":"Qualified","report_url":"http://mfma.treasury.gov.za/Documents/07.%20Audit%20Reports/2014-15/02.%20Local%20municipalities/EC127%20Nkonkobe/EC127%20Nkonkobe%20Audit%20report%202014-15.pdf"},{"date":2014,"rating":"qualified","result":"Qualified","report_url":"http://mfma.treasury.gov.za/Documents/07.%20Audit%20Reports/2013-14/02.%20Local%20municipalities/EC127%20Nkonkobe/EC127%20Nkonkobe%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/EC127%20Nkonkobe/EC127%20Nkonkobe%20Audit%20report%202012-13.pdf"},{"date":2012,"rating":"qualified","result":"Qualified","report_url":"http://mfma.treasury.gov.za/Documents/07.%20Audit%20Reports/2011-12/02.%20Local%20municipalities/EC127%20Nkonkobe/EC127%20Nkonkobe%20Audit%20report%202011-12.PDF"}]}}