{"indicators":{"grants":{"totals":{"2013":{"SCHD":{"national_conditional_grants":15441000.0},"TRFR":{"national_conditional_grants":15384000.0}},"2014":{"SCHD":{"national_conditional_grants":15763000.0},"TRFR":{"national_conditional_grants":14974000.0}},"2015":{"ACT":{"national_conditional_grants":14675218.0},"SCHD":{"national_conditional_grants":14710000.0},"TRFR":{"national_conditional_grants":14710000.0}},"2016":{"ACT":{"national_conditional_grants":17188934.0},"SCHD":{"national_conditional_grants":18994000.0},"TRFR":{"national_conditional_grants":18994000.0}}},"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":57000.0,"grant.code":"IN7G","grant.label":"Integrated National Electrification Programme (Allocation in-kind) Grant","amount_type.code":"SCHD","financial_year_end.year":2013},{"amount.sum":12044000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2013},{"amount.sum":12044000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2013},{"amount.sum":840000.0,"grant.code":"MSIG","grant.label":"Municipal Systems Improvement Grant","amount_type.code":"SCHD","financial_year_end.year":2013},{"amount.sum":840000.0,"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":789000.0,"grant.code":"IN7G","grant.label":"Integrated National Electrification Programme (Allocation in-kind) Grant","amount_type.code":"SCHD","financial_year_end.year":2014},{"amount.sum":11434000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2014},{"amount.sum":11434000.0,"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":1785783.0,"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":11156642.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"ACT","financial_year_end.year":2015},{"amount.sum":10976000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2015},{"amount.sum":10976000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2015},{"amount.sum":732418.0,"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":1000375.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"ACT","financial_year_end.year":2015},{"amount.sum":1000000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"SCHD","financial_year_end.year":2015},{"amount.sum":1000000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"TRFR","financial_year_end.year":2015}],"2016":[{"amount.sum":1891445.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"ACT","financial_year_end.year":2016},{"amount.sum":1875000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"SCHD","financial_year_end.year":2016},{"amount.sum":1875000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"TRFR","financial_year_end.year":2016},{"amount.sum":13442919.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"ACT","financial_year_end.year":2016},{"amount.sum":15189000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2016},{"amount.sum":15189000.0,"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":924570.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"ACT","financial_year_end.year":2016},{"amount.sum":1000000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"SCHD","financial_year_end.year":2016},{"amount.sum":1000000.0,"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":764812.0,"cube_version":"v1"},{"date":2014,"rating":"good","result":1349728.0,"cube_version":"v1"},{"date":2013,"rating":"good","result":883504.0,"cube_version":"v1"},{"date":2012,"rating":"good","result":3111920.0,"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":0.1,"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":0.2,"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":25114128.0,"rating":"bad","result":0.24,"amount_type":"AUDA","liabilities":106087011.0,"cube_version":"v1"},{"date":2014,"year":2014,"assets":21087760.0,"rating":"bad","result":0.27,"amount_type":"AUDA","liabilities":78004738.0,"cube_version":"v1"},{"date":2013,"year":2013,"assets":28525888.0,"rating":"good","result":2.35,"amount_type":"AUDA","liabilities":12144089.0,"cube_version":"v1"},{"date":2012,"year":2012,"assets":23981620.0,"rating":"bad","result":0.23,"amount_type":"AUDA","liabilities":103868555.0,"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":275460.0,"date":"2015","year":2015,"rating":"bad","result":0.01,"amount_type":"ACT","liabilities":106087011.0,"cube_version":"v1","call_investment_deposits":489351.0},{"cash":448865.0,"date":"2014","year":2014,"rating":"bad","result":0.02,"amount_type":"ACT","liabilities":78004738.0,"cube_version":"v1","call_investment_deposits":900863.0},{"cash":7975880.0,"date":"2013","year":2013,"rating":"bad","result":0.66,"amount_type":"ACT","liabilities":12144089.0,"cube_version":"v1","call_investment_deposits":0.0},{"cash":3111920.0,"date":"2012","year":2012,"rating":"bad","result":0.03,"amount_type":"ACT","liabilities":103868555.0,"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":42864614.0,"percent":51.7},"total":82909303.0,"rating":"ave","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":40044689.0,"percent":48.3}},"uifw_expenditure":{"ref":{"url":"http://mfma.treasury.gov.za/Circulars/Pages/Circular71.aspx","title":"Circular 71"},"values":[{"date":2015,"rating":"bad","result":17.49,"cube_version":"v1"},{"date":2014,"rating":"bad","result":18.09,"cube_version":"v1"},{"date":2013,"rating":"bad","result":40.61,"cube_version":"v1"},{"date":2012,"rating":"bad","result":52.9,"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":40474.0,"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":37031782.0,"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":7121571.0,"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":1054839.0,"comparison":"Original budget to audited outcome","percent_changed":0},{"item":"Other","amount":null,"comparison":"Original to adjusted budget","percent_changed":null},{"item":"Other","amount":12108675.0,"comparison":"Original budget to audited outcome","percent_changed":0},{"item":"Property rates","amount":null,"comparison":"Original to adjusted budget","percent_changed":null},{"item":"Property rates","amount":10373883.0,"comparison":"Original budget to audited outcome","percent_changed":134620.85},{"item":"Rental income","amount":null,"comparison":"Original to adjusted budget","percent_changed":null},{"item":"Rental income","amount":222936.0,"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":45533776.0,"comparison":"Original budget to audited outcome","percent_changed":0}],"2013":[{"item":"Fines","amount":-2360.0,"comparison":"Original to adjusted budget","percent_changed":-2.38},{"item":"Fines","amount":-76763.0,"comparison":"Original budget to audited outcome","percent_changed":-77.55},{"item":"Government Transfers","amount":-10000000.0,"comparison":"Original to adjusted budget","percent_changed":-18.77},{"item":"Government Transfers","amount":-7284148.0,"comparison":"Original budget to audited outcome","percent_changed":-13.67},{"item":"Interest and investments","amount":1.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Interest and investments","amount":4985207.0,"comparison":"Original budget to audited outcome","percent_changed":427.27},{"item":"Licenses and Permits","amount":-600801.0,"comparison":"Original to adjusted budget","percent_changed":-90.04},{"item":"Licenses and Permits","amount":489088.0,"comparison":"Original budget to audited outcome","percent_changed":73.3},{"item":"Other","amount":5117176.0,"comparison":"Original to adjusted budget","percent_changed":111.69},{"item":"Other","amount":4075380.0,"comparison":"Original budget to audited outcome","percent_changed":88.95},{"item":"Property rates","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Property rates","amount":-1278994.0,"comparison":"Original budget to audited outcome","percent_changed":-16.89},{"item":"Rental income","amount":-97352.0,"comparison":"Original to adjusted budget","percent_changed":-58.84},{"item":"Rental income","amount":-33597.0,"comparison":"Original budget to audited outcome","percent_changed":-20.31},{"item":"Service Charges","amount":3253560.0,"comparison":"Original to adjusted budget","percent_changed":6.95},{"item":"Service Charges","amount":-25975299.0,"comparison":"Original budget to audited outcome","percent_changed":-55.46}],"2014":[{"item":"Fines","amount":-85894.0,"comparison":"Original to adjusted budget","percent_changed":-82.18},{"item":"Fines","amount":-90081.0,"comparison":"Original budget to audited outcome","percent_changed":-86.18},{"item":"Government Transfers","amount":-3519914.0,"comparison":"Original to adjusted budget","percent_changed":-6.48},{"item":"Government Transfers","amount":-10769899.0,"comparison":"Original budget to audited outcome","percent_changed":-19.84},{"item":"Interest and investments","amount":5449740.0,"comparison":"Original to adjusted budget","percent_changed":129018.47},{"item":"Interest and investments","amount":2797285.0,"comparison":"Original budget to audited outcome","percent_changed":66223.6},{"item":"Licenses and Permits","amount":109644.0,"comparison":"Original to adjusted budget","percent_changed":16.64},{"item":"Licenses and Permits","amount":-659098.0,"comparison":"Original budget to audited outcome","percent_changed":-100.0},{"item":"Other","amount":-2562792.0,"comparison":"Original to adjusted budget","percent_changed":-34.12},{"item":"Other","amount":-3915634.0,"comparison":"Original budget to audited outcome","percent_changed":-52.13},{"item":"Property rates","amount":1029609.0,"comparison":"Original to adjusted budget","percent_changed":12.88},{"item":"Property rates","amount":-322648.0,"comparison":"Original budget to audited outcome","percent_changed":-4.04},{"item":"Rental income","amount":27536.0,"comparison":"Original to adjusted budget","percent_changed":7.7},{"item":"Rental income","amount":-169199.0,"comparison":"Original budget to audited outcome","percent_changed":-47.33},{"item":"Service Charges","amount":-18832346.0,"comparison":"Original to adjusted budget","percent_changed":-40.7},{"item":"Service Charges","amount":-23186456.0,"comparison":"Original budget to audited outcome","percent_changed":-50.11}],"2015":[{"item":"Fines","amount":null,"comparison":"Original to adjusted budget","percent_changed":null},{"item":"Fines","amount":-14463.0,"comparison":"Original budget to audited outcome","percent_changed":-72.69},{"item":"Government Transfers","amount":null,"comparison":"Original to adjusted budget","percent_changed":null},{"item":"Government Transfers","amount":-1671311.0,"comparison":"Original budget to audited outcome","percent_changed":-4.01},{"item":"Interest and investments","amount":null,"comparison":"Original to adjusted budget","percent_changed":null},{"item":"Interest and investments","amount":1558388.0,"comparison":"Original budget to audited outcome","percent_changed":26.75},{"item":"Licenses and Permits","amount":null,"comparison":"Original to adjusted budget","percent_changed":null},{"item":"Licenses and Permits","amount":-689235.0,"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":-14612032.0,"comparison":"Original budget to audited outcome","percent_changed":-86.94},{"item":"Property rates","amount":null,"comparison":"Original to adjusted budget","percent_changed":null},{"item":"Property rates","amount":-1264516.0,"comparison":"Original budget to audited outcome","percent_changed":-11.27},{"item":"Rental income","amount":null,"comparison":"Original to adjusted budget","percent_changed":null},{"item":"Rental income","amount":-242294.0,"comparison":"Original budget to audited outcome","percent_changed":-66.33},{"item":"Service Charges","amount":null,"comparison":"Original to adjusted budget","percent_changed":null},{"item":"Service Charges","amount":-13731969.0,"comparison":"Original budget to audited outcome","percent_changed":-37.18}]},"income_time_series":[{"amount":112037637.0,"budget_phase":"Adjusted Budget","financial_year":2013,"amount_type.code":"ADJB"},{"amount":98814640.0,"budget_phase":"Adjusted Budget","financial_year":2014,"amount_type.code":"ADJB"},{"amount":103260479.0,"budget_phase":"Adjusted Budget","financial_year":2016,"amount_type.code":"ADJB"},{"amount":113495642.0,"budget_phase":"Audited Actual","financial_year":2012,"amount_type.code":"AUDA"},{"amount":89268287.0,"budget_phase":"Audited Actual","financial_year":2013,"amount_type.code":"AUDA"},{"amount":80883327.0,"budget_phase":"Audited Actual","financial_year":2014,"amount_type.code":"AUDA"},{"amount":82909303.0,"budget_phase":"Audited Actual","financial_year":2015,"amount_type.code":"AUDA"},{"amount":120716423.0,"budget_phase":"Forecast 1 year ahead of budget year","financial_year":2017,"amount_type.code":"IBY1"},{"amount":133624406.0,"budget_phase":"Forecast 2 years ahead of budget year","financial_year":2018,"amount_type.code":"IBY2"},{"amount":7706.0,"budget_phase":"Original Budget","financial_year":2012,"amount_type.code":"ORGB"},{"amount":114367413.0,"budget_phase":"Original Budget","financial_year":2013,"amount_type.code":"ORGB"},{"amount":117199057.0,"budget_phase":"Original Budget","financial_year":2014,"amount_type.code":"ORGB"},{"amount":113576735.0,"budget_phase":"Original Budget","financial_year":2015,"amount_type.code":"ORGB"},{"amount":121692829.0,"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":23124714.0,"comparison":"Original budget to audited outcome","percent_changed":0},{"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":32280636.0,"comparison":"Original budget to audited outcome","percent_changed":0},{"item":"Finance charges","amount":null,"comparison":"Original to adjusted budget","percent_changed":null},{"item":"Finance charges","amount":2692311.0,"comparison":"Original budget to audited outcome","percent_changed":0},{"item":"Other","amount":null,"comparison":"Original to adjusted budget","percent_changed":null},{"item":"Other","amount":86697767.0,"comparison":"Original budget to audited outcome","percent_changed":0},{"item":"Remuneration of councillors","amount":null,"comparison":"Original to adjusted budget","percent_changed":null},{"item":"Remuneration of councillors","amount":2569923.0,"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":10490369.0,"comparison":"Original budget to audited outcome","percent_changed":0}],"2013":[{"item":"Bulk purchases","amount":10075864.0,"comparison":"Original to adjusted budget","percent_changed":69.16},{"item":"Bulk purchases","amount":4501555.0,"comparison":"Original budget to audited outcome","percent_changed":30.9},{"item":"Contracted services","amount":4500000.0,"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":-7209784.0,"comparison":"Original to adjusted budget","percent_changed":-17.85},{"item":"Employee related costs","amount":-11971601.0,"comparison":"Original budget to audited outcome","percent_changed":-29.64},{"item":"Finance charges","amount":-1015425.0,"comparison":"Original to adjusted budget","percent_changed":-100.0},{"item":"Finance charges","amount":1393253.0,"comparison":"Original budget to audited outcome","percent_changed":137.21},{"item":"Other","amount":17248035.0,"comparison":"Original to adjusted budget","percent_changed":31.74},{"item":"Other","amount":-8800079.0,"comparison":"Original budget to audited outcome","percent_changed":-16.2},{"item":"Remuneration of councillors","amount":398999.0,"comparison":"Original to adjusted budget","percent_changed":15.04},{"item":"Remuneration of councillors","amount":189829.0,"comparison":"Original budget to audited outcome","percent_changed":7.15},{"item":"Transfers and subsidies","amount":-5358685.0,"comparison":"Original to adjusted budget","percent_changed":-27.83},{"item":"Transfers and subsidies","amount":-19036464.0,"comparison":"Original budget to audited outcome","percent_changed":-98.88}],"2014":[{"item":"Bulk purchases","amount":3999072.0,"comparison":"Original to adjusted budget","percent_changed":11.49},{"item":"Bulk purchases","amount":-19642891.0,"comparison":"Original budget to audited outcome","percent_changed":-56.43},{"item":"Contracted services","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0},{"item":"Contracted services","amount":11630579.0,"comparison":"Original budget to audited outcome","percent_changed":0},{"item":"Employee related costs","amount":-7842096.0,"comparison":"Original to adjusted budget","percent_changed":-20.08},{"item":"Employee related costs","amount":-9634711.0,"comparison":"Original budget to audited outcome","percent_changed":-24.68},{"item":"Finance charges","amount":-240002.0,"comparison":"Original to adjusted budget","percent_changed":-100.0},{"item":"Finance charges","amount":4631500.0,"comparison":"Original budget to audited outcome","percent_changed":1929.78},{"item":"Other","amount":-4746647.0,"comparison":"Original to adjusted budget","percent_changed":-6.02},{"item":"Other","amount":-44646314.0,"comparison":"Original budget to audited outcome","percent_changed":-56.58},{"item":"Remuneration of councillors","amount":1358884.0,"comparison":"Original to adjusted budget","percent_changed":87.74},{"item":"Remuneration of councillors","amount":1304605.0,"comparison":"Original budget to audited outcome","percent_changed":84.24},{"item":"Transfers and subsidies","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0},{"item":"Transfers and subsidies","amount":353884.0,"comparison":"Original budget to audited outcome","percent_changed":0}],"2015":[{"item":"Bulk purchases","amount":null,"comparison":"Original to adjusted budget","percent_changed":null},{"item":"Bulk purchases","amount":-2904167.0,"comparison":"Original budget to audited outcome","percent_changed":-12.86},{"item":"Contracted services","amount":null,"comparison":"Original to adjusted budget","percent_changed":null},{"item":"Contracted services","amount":3493061.0,"comparison":"Original budget to audited outcome","percent_changed":104.27},{"item":"Employee related costs","amount":null,"comparison":"Original to adjusted budget","percent_changed":null},{"item":"Employee related costs","amount":-4574778.0,"comparison":"Original budget to audited outcome","percent_changed":-13.07},{"item":"Finance charges","amount":null,"comparison":"Original to adjusted budget","percent_changed":null},{"item":"Finance charges","amount":5195201.0,"comparison":"Original budget to audited outcome","percent_changed":2151.01},{"item":"Other","amount":null,"comparison":"Original to adjusted budget","percent_changed":null},{"item":"Other","amount":-9851881.0,"comparison":"Original budget to audited outcome","percent_changed":-19.78},{"item":"Remuneration of councillors","amount":null,"comparison":"Original to adjusted budget","percent_changed":null},{"item":"Remuneration of councillors","amount":-145223.0,"comparison":"Original budget to audited outcome","percent_changed":-4.68},{"item":"Transfers and subsidies","amount":null,"comparison":"Original to adjusted budget","percent_changed":null},{"item":"Transfers and subsidies","amount":-5609675.0,"comparison":"Original budget to audited outcome","percent_changed":-69.82}]},"spending_time_series":[{"amount":150855345.0,"budget_phase":"Adjusted Budget","financial_year":2013,"amount_type.code":"ADJB"},{"amount":147079757.0,"budget_phase":"Adjusted Budget","financial_year":2014,"amount_type.code":"ADJB"},{"amount":135523055.0,"budget_phase":"Adjusted Budget","financial_year":2016,"amount_type.code":"ADJB"},{"amount":157855720.0,"budget_phase":"Audited Actual","financial_year":2012,"amount_type.code":"AUDA"},{"amount":98492834.0,"budget_phase":"Audited Actual","financial_year":2013,"amount_type.code":"AUDA"},{"amount":98547198.0,"budget_phase":"Audited Actual","financial_year":2014,"amount_type.code":"AUDA"},{"amount":107723068.0,"budget_phase":"Audited Actual","financial_year":2015,"amount_type.code":"AUDA"},{"amount":139917126.0,"budget_phase":"Forecast 1 year ahead of budget year","financial_year":2017,"amount_type.code":"IBY1"},{"amount":158498379.0,"budget_phase":"Forecast 2 years ahead of budget year","financial_year":2018,"amount_type.code":"IBY2"},{"amount":0.0,"budget_phase":"Original Budget","financial_year":2012,"amount_type.code":"ORGB"},{"amount":132216341.0,"budget_phase":"Original Budget","financial_year":2013,"amount_type.code":"ORGB"},{"amount":154550546.0,"budget_phase":"Original Budget","financial_year":2014,"amount_type.code":"ORGB"},{"amount":122120530.0,"budget_phase":"Original Budget","financial_year":2015,"amount_type.code":"ORGB"},{"amount":134733957.0,"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":-8.21,"overunder":"under","cube_version":"v1"},{"date":2014,"rating":"bad","result":-45.4,"overunder":"under","cube_version":"v1"},{"date":2013,"rating":"good","result":0.0,"overunder":"over","cube_version":"v1"},{"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":9956474.0,"amount_type":"AUDA"},{"date":"2015","item":"Service Charges","amount":23201685.0,"amount_type":"AUDA"},{"date":"2015","item":"Rental income","amount":122966.0,"amount_type":"AUDA"},{"date":"2015","item":"Interest and investments","amount":7383221.0,"amount_type":"AUDA"},{"date":"2015","item":"Fines","amount":5433.0,"amount_type":"AUDA"},{"date":"2015","item":"Licenses and Permits","amount":0.0,"amount_type":"AUDA"},{"date":"2015","item":"Agency services","amount":1807252.0,"amount_type":"AUDA"},{"date":"2015","item":"Other","amount":387583.0,"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":28.25},{"date":2014,"rating":"","result":29.85},{"date":2013,"rating":"","result":28.85},{"date":2012,"rating":"","result":20.45}],"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":"bad","result":-33.0,"overunder":"under","cube_version":"v1"},{"date":2013,"rating":"bad","result":-34.7,"overunder":"under","cube_version":"v1"},{"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":0.4,"cube_version":"v1"},{"date":2014,"rating":"bad","result":0.11,"cube_version":"v1"},{"date":2013,"rating":"bad","result":0.0,"cube_version":"v1"},{"date":2012,"rating":"bad","result":0.57,"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":6.35},{"date":2014,"rating":"","result":11.8},{"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":45.46,"amount_type":"AUDA","cube_version":"v1"},{"date":"2014","year":2014,"rating":"bad","result":82.5,"amount_type":"AUDA","cube_version":"v1"},{"date":"2013","year":2013,"rating":"good","result":166.79,"amount_type":"AUDA","cube_version":"v1"},{"date":"2012","year":2012,"rating":"bad","result":55.09,"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":2014,"value":7897533.0},{"year":2015,"value":7560215.0}],"category":"Community & Social Services"},{"values":[{"year":2012,"value":28767077.0},{"year":2013,"value":31398022.0},{"year":2014,"value":22767283.0},{"year":2015,"value":26915332.0}],"category":"Electricity "},{"values":[{"year":2012,"value":64044123.0},{"year":2013,"value":33631416.0},{"year":2014,"value":48242688.0},{"year":2015,"value":48224444.0}],"category":"Governance, Administration, Planning and Development"},{"values":[{"year":2014,"value":429769.0},{"year":2015,"value":451429.0}],"category":"Health"},{"values":[{"year":2012,"value":623772.0},{"year":2013,"value":622608.0},{"year":2014,"value":484800.0},{"year":2015,"value":559824.0}],"category":"Housing"},{"values":[{"year":2012,"value":18133210.0},{"year":2013,"value":6610099.0},{"year":2014,"value":13221386.0},{"year":2015,"value":16483679.0}],"category":"Road Transport"},{"values":[{"year":2012,"value":1605063.0},{"year":2013,"value":1357698.0},{"year":2014,"value":2102774.0},{"year":2015,"value":3233975.0}],"category":"Sport And Recreation"},{"values":[{"year":2012,"value":5285277.0},{"year":2013,"value":5159252.0},{"year":2014,"value":3400965.0},{"year":2015,"value":4294170.0}],"category":"Waste Management"},{"values":[{"year":2012,"value":5304320.0},{"year":2013,"value":4864954.0},{"year":2015,"value":0.0}],"category":"Waste Water Management"},{"values":[{"year":2012,"value":27276149.0},{"year":2013,"value":8622314.0}],"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":["EC145"],"disestablished_date":"2016-08-03","code":"EC144"},"muni_contact":{"url":"http://www.gariep.gov.za","phone_number":"051 653 1777","street_address_1":null,"street_address_2":"1 Jan Greyling Street","street_address_3":"Burgersdorp","street_address_4":"9744"},"mayoral_staff":{"officials":[{"name":"N W Ngoqo","role":"Mayor/Executive Mayor","email":"mayor@gariep.gov.za","title":null,"fax_number":"051 653 0742","office_phone":"051 653 0595"},{"name":"Thembinkosi Mawonga","role":"Municipal Manager","email":"thembinkosi@gariep.gov.za","title":null,"secretary":{"name":"Ntomboxolo Mokoena","role":"Secretary of Municipal Manager","email":"ntombie@gariep.gov.za","title":null,"fax_number":"051 653 0742","office_phone":"051 653 0595"},"fax_number":"051 653 0742","office_phone":"051 653 0595"},{"name":null,"role":"Deputy Mayor/Executive Mayor","email":null,"title":null,"fax_number":null,"office_phone":null},{"name":"L M Mosala","role":"Chief Financial Officer","email":"lucky@gariep.gov.za","title":null,"secretary":{"name":"B Malgas","role":"Secretary of Financial Manager","email":"bmalgas@gariep.gov.za","title":null,"fax_number":"051 653 0056","office_phone":"051 653 1777"},"fax_number":"051 653 0056","office_phone":"051 653 1777"}],"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/EC144%20Gariep"},{"date":2014,"rating":"qualified","result":"Qualified","report_url":"http://mfma.treasury.gov.za/Documents/07.%20Audit%20Reports/2013-14/02.%20Local%20municipalities/EC144%20Gariep/EC144%20Gariep%20Audit%20report%202013-14.pdf"},{"date":2013,"rating":"adverse","result":"Adverse opinion","report_url":"http://mfma.treasury.gov.za/Documents/07.%20Audit%20Reports/2012-13/02.%20Local%20Municipalities/EC144%20Gariep/EC144%20Gariep%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/EC144%20Gariep/EC144%20Gariep%20Audit%20Report%202011-12.pdf"}]}}