{"indicators":{"grants":{"totals":{"2013":{"SCHD":{"national_conditional_grants":17031000.0},"TRFR":{"national_conditional_grants":16983000.0}},"2014":{"SCHD":{"national_conditional_grants":20917000.0},"TRFR":{"national_conditional_grants":17363000.0}},"2015":{"ACT":{"national_conditional_grants":11981426.0},"SCHD":{"national_conditional_grants":17790000.0},"TRFR":{"national_conditional_grants":15270000.0}},"2016":{"ACT":{"national_conditional_grants":12721286.0},"SCHD":{"national_conditional_grants":20972000.0},"TRFR":{"national_conditional_grants":16483000.0}}},"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":48000.0,"grant.code":"IN7G","grant.label":"Integrated National Electrification Programme (Allocation in-kind) Grant","amount_type.code":"SCHD","financial_year_end.year":2013},{"amount.sum":2000000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"SCHD","financial_year_end.year":2013},{"amount.sum":2000000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"TRFR","financial_year_end.year":2013},{"amount.sum":11683000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2013},{"amount.sum":11683000.0,"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":1000000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"SCHD","financial_year_end.year":2013},{"amount.sum":1000000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"TRFR","financial_year_end.year":2013}],"2014":[{"amount.sum":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":2554000.0,"grant.code":"IN7G","grant.label":"Integrated National Electrification Programme (Allocation in-kind) Grant","amount_type.code":"SCHD","financial_year_end.year":2014},{"amount.sum":3000000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"SCHD","financial_year_end.year":2014},{"amount.sum":2000000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"TRFR","financial_year_end.year":2014},{"amount.sum":11823000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2014},{"amount.sum":11823000.0,"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":1000000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"SCHD","financial_year_end.year":2014},{"amount.sum":1000000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"TRFR","financial_year_end.year":2014}],"2015":[{"amount.sum":1705223.0,"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":2520000.0,"grant.code":"IN7G","grant.label":"Integrated National Electrification Programme (Allocation in-kind) Grant","amount_type.code":"SCHD","financial_year_end.year":2015},{"amount.sum":8241343.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"ACT","financial_year_end.year":2015},{"amount.sum":11359000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2015},{"amount.sum":11359000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2015},{"amount.sum":556856.0,"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":1478004.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"ACT","financial_year_end.year":2015},{"amount.sum":1177000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"SCHD","financial_year_end.year":2015},{"amount.sum":1177000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"TRFR","financial_year_end.year":2015}],"2016":[{"amount.sum":468014.0,"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":4489000.0,"grant.code":"IN7G","grant.label":"Integrated National Electrification Programme (Allocation in-kind) Grant","amount_type.code":"SCHD","financial_year_end.year":2016},{"amount.sum":10080263.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"ACT","financial_year_end.year":2016},{"amount.sum":12693000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2016},{"amount.sum":12693000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2016},{"amount.sum":562015.0,"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":1610994.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"ACT","financial_year_end.year":2016},{"amount.sum":1060000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"SCHD","financial_year_end.year":2016},{"amount.sum":1060000.0,"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":15673014.0,"cube_version":"v1"},{"date":2014,"rating":"good","result":13392912.0,"cube_version":"v1"},{"date":2013,"rating":"good","result":10099409.0,"cube_version":"v1"},{"date":2012,"rating":"good","result":8550699.0,"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":"good","result":3.2,"cube_version":"v1"},{"date":2014,"rating":"ave","result":2.4,"cube_version":"v1"},{"date":2013,"rating":"ave","result":2.0,"cube_version":"v1"},{"date":2012,"rating":"ave","result":1.7,"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":24596960.0,"rating":"ave","result":1.45,"amount_type":"AUDA","liabilities":16943538.0,"cube_version":"v1"},{"date":2014,"year":2014,"assets":20553387.0,"rating":"ave","result":1.28,"amount_type":"AUDA","liabilities":16049071.0,"cube_version":"v1"},{"date":2013,"year":2013,"assets":18242822.0,"rating":"ave","result":1.24,"amount_type":"AUDA","liabilities":14744371.0,"cube_version":"v1"},{"date":2012,"year":2012,"assets":17971206.0,"rating":"ave","result":1.36,"amount_type":"AUDA","liabilities":13250972.0,"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":14532963.0,"date":"2015","year":2015,"rating":"bad","result":0.86,"amount_type":"ACT","liabilities":16943538.0,"cube_version":"v1","call_investment_deposits":0.0},{"cash":3841987.0,"date":"2014","year":2014,"rating":"bad","result":0.83,"amount_type":"ACT","liabilities":16049071.0,"cube_version":"v1","call_investment_deposits":9550925.0},{"cash":10700623.0,"date":"2013","year":2013,"rating":"bad","result":0.73,"amount_type":"ACT","liabilities":14744371.0,"cube_version":"v1","call_investment_deposits":0.0},{"cash":8444971.0,"date":"2012","year":2012,"rating":"bad","result":0.64,"amount_type":"ACT","liabilities":13250972.0,"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":14081782.0,"percent":20.79},"total":67726310.0,"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":53644528.0,"percent":79.21}},"uifw_expenditure":{"ref":{"url":"http://mfma.treasury.gov.za/Circulars/Pages/Circular71.aspx","title":"Circular 71"},"values":[{"date":2015,"rating":"bad","result":5.34,"cube_version":"v1"},{"date":2014,"rating":"bad","result":9.38,"cube_version":"v1"},{"date":2013,"rating":"bad","result":29.54,"cube_version":"v1"},{"date":2012,"rating":"bad","result":23.95,"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":700.0,"comparison":"Original to adjusted budget","percent_changed":12.73},{"item":"Fines","amount":-247.0,"comparison":"Original budget to audited outcome","percent_changed":-4.49},{"item":"Government Transfers","amount":2709308.0,"comparison":"Original to adjusted budget","percent_changed":6.7},{"item":"Government Transfers","amount":-1283567.0,"comparison":"Original budget to audited outcome","percent_changed":-3.17},{"item":"Interest and investments","amount":476958.0,"comparison":"Original to adjusted budget","percent_changed":66.2},{"item":"Interest and investments","amount":880863.0,"comparison":"Original budget to audited outcome","percent_changed":122.26},{"item":"Licenses and Permits","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0},{"item":"Licenses and Permits","amount":0.0,"comparison":"Original budget to audited outcome","percent_changed":0},{"item":"Other","amount":-1085564.0,"comparison":"Original to adjusted budget","percent_changed":-9.96},{"item":"Other","amount":-3546086.0,"comparison":"Original budget to audited outcome","percent_changed":-32.55},{"item":"Property rates","amount":285756.0,"comparison":"Original to adjusted budget","percent_changed":18.3},{"item":"Property rates","amount":-202368.0,"comparison":"Original budget to audited outcome","percent_changed":-12.96},{"item":"Rental income","amount":70000.0,"comparison":"Original to adjusted budget","percent_changed":0},{"item":"Rental income","amount":58344.0,"comparison":"Original budget to audited outcome","percent_changed":0},{"item":"Service Charges","amount":1926214.0,"comparison":"Original to adjusted budget","percent_changed":44.38},{"item":"Service Charges","amount":3695394.0,"comparison":"Original budget to audited outcome","percent_changed":85.15}],"2013":[{"item":"Fines","amount":null,"comparison":"Original to adjusted budget","percent_changed":null},{"item":"Fines","amount":-554893.0,"comparison":"Original budget to audited outcome","percent_changed":-99.46},{"item":"Government Transfers","amount":null,"comparison":"Original to adjusted budget","percent_changed":null},{"item":"Government Transfers","amount":4184853.0,"comparison":"Original budget to audited outcome","percent_changed":10.24},{"item":"Interest and investments","amount":null,"comparison":"Original to adjusted budget","percent_changed":null},{"item":"Interest and investments","amount":738816.0,"comparison":"Original budget to audited outcome","percent_changed":79.55},{"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":-4698624.0,"comparison":"Original budget to audited outcome","percent_changed":-37.81},{"item":"Property rates","amount":null,"comparison":"Original to adjusted budget","percent_changed":null},{"item":"Property rates","amount":-590243.0,"comparison":"Original budget to audited outcome","percent_changed":-28.11},{"item":"Rental income","amount":null,"comparison":"Original to adjusted budget","percent_changed":null},{"item":"Rental income","amount":9874.0,"comparison":"Original budget to audited outcome","percent_changed":19.75},{"item":"Service Charges","amount":null,"comparison":"Original to adjusted budget","percent_changed":null},{"item":"Service Charges","amount":2413560.0,"comparison":"Original budget to audited outcome","percent_changed":32.75}],"2014":[{"item":"Fines","amount":-310000.0,"comparison":"Original to adjusted budget","percent_changed":-56.36},{"item":"Fines","amount":-545598.0,"comparison":"Original budget to audited outcome","percent_changed":-99.2},{"item":"Government Transfers","amount":18798872.0,"comparison":"Original to adjusted budget","percent_changed":43.92},{"item":"Government Transfers","amount":8321878.0,"comparison":"Original budget to audited outcome","percent_changed":19.44},{"item":"Interest and investments","amount":509416.0,"comparison":"Original to adjusted budget","percent_changed":37.17},{"item":"Interest and investments","amount":438825.0,"comparison":"Original budget to audited outcome","percent_changed":32.02},{"item":"Licenses and Permits","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0},{"item":"Licenses and Permits","amount":0.0,"comparison":"Original budget to audited outcome","percent_changed":0},{"item":"Other","amount":-2806995.0,"comparison":"Original to adjusted budget","percent_changed":-25.17},{"item":"Other","amount":-288028.0,"comparison":"Original budget to audited outcome","percent_changed":-2.58},{"item":"Property rates","amount":153562.0,"comparison":"Original to adjusted budget","percent_changed":9.72},{"item":"Property rates","amount":81846.0,"comparison":"Original budget to audited outcome","percent_changed":5.18},{"item":"Rental income","amount":11000.0,"comparison":"Original to adjusted budget","percent_changed":18.33},{"item":"Rental income","amount":62271.0,"comparison":"Original budget to audited outcome","percent_changed":103.78},{"item":"Service Charges","amount":4140865.0,"comparison":"Original to adjusted budget","percent_changed":36.22},{"item":"Service Charges","amount":-5012179.0,"comparison":"Original budget to audited outcome","percent_changed":-43.84}],"2015":[{"item":"Fines","amount":null,"comparison":"Original to adjusted budget","percent_changed":null},{"item":"Fines","amount":-492000.0,"comparison":"Original budget to audited outcome","percent_changed":-98.4},{"item":"Government Transfers","amount":null,"comparison":"Original to adjusted budget","percent_changed":null},{"item":"Government Transfers","amount":-20676068.0,"comparison":"Original budget to audited outcome","percent_changed":-27.82},{"item":"Interest and investments","amount":null,"comparison":"Original to adjusted budget","percent_changed":null},{"item":"Interest and investments","amount":590230.0,"comparison":"Original budget to audited outcome","percent_changed":38.58},{"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":-6811384.0,"comparison":"Original budget to audited outcome","percent_changed":-69.29},{"item":"Property rates","amount":null,"comparison":"Original to adjusted budget","percent_changed":null},{"item":"Property rates","amount":-856503.0,"comparison":"Original budget to audited outcome","percent_changed":-27.3},{"item":"Rental income","amount":null,"comparison":"Original to adjusted budget","percent_changed":null},{"item":"Rental income","amount":21604.0,"comparison":"Original budget to audited outcome","percent_changed":28.71},{"item":"Service Charges","amount":null,"comparison":"Original to adjusted budget","percent_changed":null},{"item":"Service Charges","amount":-12614895.0,"comparison":"Original budget to audited outcome","percent_changed":-65.8}]},"income_time_series":[{"amount":62344094.0,"budget_phase":"Adjusted Budget","financial_year":2012,"amount_type.code":"ADJB"},{"amount":89443298.0,"budget_phase":"Adjusted Budget","financial_year":2014,"amount_type.code":"ADJB"},{"amount":57563055.0,"budget_phase":"Audited Actual","financial_year":2012,"amount_type.code":"AUDA"},{"amount":65822089.0,"budget_phase":"Audited Actual","financial_year":2013,"amount_type.code":"AUDA"},{"amount":72005593.0,"budget_phase":"Audited Actual","financial_year":2014,"amount_type.code":"AUDA"},{"amount":67726310.0,"budget_phase":"Audited Actual","financial_year":2015,"amount_type.code":"AUDA"},{"amount":111512899.0,"budget_phase":"Forecast 1 year ahead of budget year","financial_year":2017,"amount_type.code":"IBY1"},{"amount":113119425.0,"budget_phase":"Forecast 2 years ahead of budget year","financial_year":2018,"amount_type.code":"IBY2"},{"amount":57960722.0,"budget_phase":"Original Budget","financial_year":2012,"amount_type.code":"ORGB"},{"amount":64318746.0,"budget_phase":"Original Budget","financial_year":2013,"amount_type.code":"ORGB"},{"amount":68946578.0,"budget_phase":"Original Budget","financial_year":2014,"amount_type.code":"ORGB"},{"amount":108565326.0,"budget_phase":"Original Budget","financial_year":2015,"amount_type.code":"ORGB"},{"amount":110846692.0,"budget_phase":"Original Budget","financial_year":2016,"amount_type.code":"ORGB"}],"spending_adjustments":{"2012":[{"item":"Bulk purchases","amount":1097069.0,"comparison":"Original to adjusted budget","percent_changed":16.8},{"item":"Bulk purchases","amount":-142789.0,"comparison":"Original budget to audited outcome","percent_changed":-2.19},{"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":-243714.0,"comparison":"Original to adjusted budget","percent_changed":-1.49},{"item":"Employee related costs","amount":1433135.0,"comparison":"Original budget to audited outcome","percent_changed":8.76},{"item":"Finance charges","amount":70000.0,"comparison":"Original to adjusted budget","percent_changed":56.67},{"item":"Finance charges","amount":-28522.0,"comparison":"Original budget to audited outcome","percent_changed":-23.09},{"item":"Other","amount":-4782531.0,"comparison":"Original to adjusted budget","percent_changed":-21.62},{"item":"Other","amount":9768010.0,"comparison":"Original budget to audited outcome","percent_changed":44.15},{"item":"Remuneration of councillors","amount":8331.0,"comparison":"Original to adjusted budget","percent_changed":0.38},{"item":"Remuneration of councillors","amount":-1616.0,"comparison":"Original budget to audited outcome","percent_changed":-0.07},{"item":"Transfers and subsidies","amount":6074259.0,"comparison":"Original to adjusted budget","percent_changed":50618.82},{"item":"Transfers and subsidies","amount":2591729.0,"comparison":"Original budget to audited outcome","percent_changed":21597.74}],"2013":[{"item":"Bulk purchases","amount":null,"comparison":"Original to adjusted budget","percent_changed":null},{"item":"Bulk purchases","amount":-800916.0,"comparison":"Original budget to audited outcome","percent_changed":-9.32},{"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":-1492592.0,"comparison":"Original budget to audited outcome","percent_changed":-6.86},{"item":"Finance charges","amount":null,"comparison":"Original to adjusted budget","percent_changed":null},{"item":"Finance charges","amount":-105573.0,"comparison":"Original budget to audited outcome","percent_changed":-65.98},{"item":"Other","amount":null,"comparison":"Original to adjusted budget","percent_changed":null},{"item":"Other","amount":7957600.0,"comparison":"Original budget to audited outcome","percent_changed":43.76},{"item":"Remuneration of councillors","amount":null,"comparison":"Original to adjusted budget","percent_changed":null},{"item":"Remuneration of councillors","amount":-102285.0,"comparison":"Original budget to audited outcome","percent_changed":-4.22},{"item":"Transfers and subsidies","amount":null,"comparison":"Original to adjusted budget","percent_changed":null},{"item":"Transfers and subsidies","amount":-1800026.0,"comparison":"Original budget to audited outcome","percent_changed":-39.4}],"2014":[{"item":"Bulk purchases","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Bulk purchases","amount":-966798.0,"comparison":"Original budget to audited outcome","percent_changed":-10.68},{"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":2697043.0,"comparison":"Original to adjusted budget","percent_changed":12.93},{"item":"Employee related costs","amount":-2640036.0,"comparison":"Original budget to audited outcome","percent_changed":-12.66},{"item":"Finance charges","amount":60000.0,"comparison":"Original to adjusted budget","percent_changed":0},{"item":"Finance charges","amount":105912.0,"comparison":"Original budget to audited outcome","percent_changed":0},{"item":"Other","amount":9357840.0,"comparison":"Original to adjusted budget","percent_changed":35.58},{"item":"Other","amount":5068286.0,"comparison":"Original budget to audited outcome","percent_changed":19.27},{"item":"Remuneration of councillors","amount":104234.0,"comparison":"Original to adjusted budget","percent_changed":4.1},{"item":"Remuneration of councillors","amount":96430.0,"comparison":"Original budget to audited outcome","percent_changed":3.8},{"item":"Transfers and subsidies","amount":1478157.0,"comparison":"Original to adjusted budget","percent_changed":50.78},{"item":"Transfers and subsidies","amount":4281265.0,"comparison":"Original budget to audited outcome","percent_changed":147.08}],"2015":[{"item":"Bulk purchases","amount":null,"comparison":"Original to adjusted budget","percent_changed":null},{"item":"Bulk purchases","amount":-1063522.0,"comparison":"Original budget to audited outcome","percent_changed":-10.88},{"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":-8857854.0,"comparison":"Original budget to audited outcome","percent_changed":-33.04},{"item":"Finance charges","amount":null,"comparison":"Original to adjusted budget","percent_changed":null},{"item":"Finance charges","amount":-120000.0,"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":-32924962.0,"comparison":"Original budget to audited outcome","percent_changed":-53.3},{"item":"Remuneration of councillors","amount":null,"comparison":"Original to adjusted budget","percent_changed":null},{"item":"Remuneration of councillors","amount":-152514.0,"comparison":"Original budget to audited outcome","percent_changed":-5.28},{"item":"Transfers and subsidies","amount":null,"comparison":"Original to adjusted budget","percent_changed":null},{"item":"Transfers and subsidies","amount":-1992900.0,"comparison":"Original budget to audited outcome","percent_changed":-100.0}]},"spending_time_series":[{"amount":49560917.0,"budget_phase":"Adjusted Budget","financial_year":2012,"amount_type.code":"ADJB"},{"amount":75358157.0,"budget_phase":"Adjusted Budget","financial_year":2014,"amount_type.code":"ADJB"},{"amount":60957450.0,"budget_phase":"Audited Actual","financial_year":2012,"amount_type.code":"AUDA"},{"amount":59333282.0,"budget_phase":"Audited Actual","financial_year":2013,"amount_type.code":"AUDA"},{"amount":67605942.0,"budget_phase":"Audited Actual","financial_year":2014,"amount_type.code":"AUDA"},{"amount":58246219.0,"budget_phase":"Audited Actual","financial_year":2015,"amount_type.code":"AUDA"},{"amount":101402407.0,"budget_phase":"Forecast 1 year ahead of budget year","financial_year":2017,"amount_type.code":"IBY1"},{"amount":106654451.0,"budget_phase":"Forecast 2 years ahead of budget year","financial_year":2018,"amount_type.code":"IBY2"},{"amount":47337503.0,"budget_phase":"Original Budget","financial_year":2012,"amount_type.code":"ORGB"},{"amount":55677074.0,"budget_phase":"Original Budget","financial_year":2013,"amount_type.code":"ORGB"},{"amount":61660883.0,"budget_phase":"Original Budget","financial_year":2014,"amount_type.code":"ORGB"},{"amount":103357971.0,"budget_phase":"Original Budget","financial_year":2015,"amount_type.code":"ORGB"},{"amount":87024421.0,"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":null,"result":null,"overunder":null,"cube_version":null},{"date":2014,"rating":"bad","result":-38.03,"overunder":"under","cube_version":"v1"},{"date":2013,"rating":null,"result":null,"overunder":null,"cube_version":null},{"date":2012,"rating":"bad","result":-56.21,"overunder":"under","cube_version":"v1"}],"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":2281073.0,"amount_type":"AUDA"},{"date":"2015","item":"Service Charges","amount":6556205.0,"amount_type":"AUDA"},{"date":"2015","item":"Rental income","amount":96864.0,"amount_type":"AUDA"},{"date":"2015","item":"Interest and investments","amount":2120230.0,"amount_type":"AUDA"},{"date":"2015","item":"Fines","amount":8000.0,"amount_type":"AUDA"},{"date":"2015","item":"Licenses and Permits","amount":0.0,"amount_type":"AUDA"},{"date":"2015","item":"Agency services","amount":1772587.0,"amount_type":"AUDA"},{"date":"2015","item":"Other","amount":1246823.0,"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":30.82},{"date":2014,"rating":"","result":26.95},{"date":2013,"rating":"","result":34.13},{"date":2012,"rating":"","result":29.18}],"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":null,"result":null,"overunder":null,"cube_version":null},{"date":2014,"rating":"ave","result":-10.3,"overunder":"under","cube_version":"v1"},{"date":2013,"rating":null,"result":null,"overunder":null,"cube_version":null},{"date":2012,"rating":"bad","result":23.0,"overunder":"over","cube_version":"v1"}],"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":0.0},{"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":81.53,"amount_type":"AUDA","cube_version":"v1"},{"date":"2014","year":2014,"rating":"bad","result":78.83,"amount_type":"AUDA","cube_version":"v1"},{"date":"2013","year":2013,"rating":"bad","result":39.31,"amount_type":"AUDA","cube_version":"v1"},{"date":"2012","year":2012,"rating":"bad","result":81.55,"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":588197.0},{"year":2013,"value":1207993.0},{"year":2014,"value":1341969.0},{"year":2015,"value":1587084.0}],"category":"Community & Social Services"},{"values":[{"year":2012,"value":7972027.0},{"year":2013,"value":11823038.0},{"year":2014,"value":10600614.0},{"year":2015,"value":10819442.0}],"category":"Electricity "},{"values":[{"year":2012,"value":26251592.0},{"year":2013,"value":25866584.0},{"year":2014,"value":29223694.0},{"year":2015,"value":33508057.0}],"category":"Governance, Administration, Planning and Development"},{"values":[{"year":2012,"value":8094287.0},{"year":2013,"value":4448162.0},{"year":2014,"value":8613987.0},{"year":2015,"value":6467285.0}],"category":"Road Transport"},{"values":[{"year":2012,"value":388768.0},{"year":2013,"value":100412.0},{"year":2014,"value":71544.0},{"year":2015,"value":3150.0}],"category":"Sport And Recreation"},{"values":[{"year":2012,"value":4418394.0},{"year":2013,"value":4966657.0},{"year":2014,"value":4962103.0},{"year":2015,"value":5861201.0}],"category":"Waste Management"},{"values":[{"year":2012,"value":6399596.0},{"year":2013,"value":3456788.0},{"year":2014,"value":1791140.0}],"category":"Waste Water Management"},{"values":[{"year":2012,"value":6844589.0},{"year":2013,"value":7463648.0},{"year":2014,"value":11000891.0}],"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":["EC139"],"disestablished_date":"2016-08-03","code":"EC132"},"muni_contact":{"url":"http://www.tsolwana.co.za","phone_number":"045 846 0033/0077/0270","street_address_1":"Municipal Offices","street_address_2":"12 Murray Street","street_address_3":"Tarkastad","street_address_4":"5370"},"mayoral_staff":{"officials":[{"name":"K Nqiqhi","role":"Mayor/Executive Mayor","email":null,"title":"Mr","fax_number":"045 846 0025","office_phone":"045 846 0033"},{"name":"Similo J Dayi","role":"Municipal Manager","email":"similodayi@gmail.com","title":"Mr","secretary":{"name":"Y Marepula","role":"Secretary of Municipal Manager","email":"yolisa.marepula@lgnet.org.za","title":null,"fax_number":"045 846 0025","office_phone":"045 846 0033"},"fax_number":"086 536 1667","office_phone":"045 846 0033"},{"name":null,"role":"Deputy Mayor/Executive Mayor","email":null,"title":null,"fax_number":null,"office_phone":null},{"name":null,"role":"Chief Financial Officer","email":null,"title":null,"secretary":{"name":"Seke Nkumenge","role":"Secretary of Financial Manager","email":"sekie.nkumenge@lgnet.org.za","title":null,"fax_number":"045 846 0025","office_phone":"045 846 0033"},"fax_number":null,"office_phone":null}],"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/EC132%20Tsolwana/EC132%20Tsolwana%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/EC132%20Tsolwana/EC132%20Tsolwana%20Audit%20report%202013-14.pdf"},{"date":2013,"rating":"unqualified_emphasis_of_matter","result":"Unqualified - Emphasis of Matter items","report_url":"http://mfma.treasury.gov.za/Documents/07.%20Audit%20Reports/2012-13/02.%20Local%20Municipalities/EC132%20Tsolwana/EC132%20Tsolwana%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/EC132%20Tsolwana/EC132%20Tsolwana%20Audit%20Report%202011-12.pdf"}]}}