{"indicators":{"grants":{"totals":{"2013":{"SCHD":{"national_conditional_grants":37955000.0},"TRFR":{"national_conditional_grants":23708000.0}},"2014":{"SCHD":{"national_conditional_grants":34247000.0},"TRFR":{"national_conditional_grants":27399000.0}},"2015":{"ACT":{"national_conditional_grants":20645955.0},"SCHD":{"national_conditional_grants":31340000.0},"TRFR":{"national_conditional_grants":25135000.0}},"2016":{"ACT":{"national_conditional_grants":54557801.0},"SCHD":{"national_conditional_grants":48947000.0},"TRFR":{"national_conditional_grants":46805000.0}}},"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":14247000.0,"grant.code":"IN7G","grant.label":"Integrated National Electrification Programme (Allocation in-kind) Grant","amount_type.code":"SCHD","financial_year_end.year":2013},{"amount.sum":5000000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"SCHD","financial_year_end.year":2013},{"amount.sum":5000000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"TRFR","financial_year_end.year":2013},{"amount.sum":16408000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2013},{"amount.sum":16408000.0,"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}],"2014":[{"amount.sum":2900000.0,"grant.code":"DRG","grant.label":"Municipal Disaster Grant","amount_type.code":"SCHD","financial_year_end.year":2014},{"amount.sum":2900000.0,"grant.code":"DRG","grant.label":"Municipal Disaster 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":6848000.0,"grant.code":"IN7G","grant.label":"Integrated National Electrification Programme (Allocation in-kind) Grant","amount_type.code":"SCHD","financial_year_end.year":2014},{"amount.sum":5000000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"SCHD","financial_year_end.year":2014},{"amount.sum":5000000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"TRFR","financial_year_end.year":2014},{"amount.sum":16959000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2014},{"amount.sum":16959000.0,"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}],"2015":[{"amount.sum":401000.0,"grant.code":"DRCG","grant.label":"Municipal Disaster Recovery Grant","amount_type.code":"SCHD","financial_year_end.year":2015},{"amount.sum":401000.0,"grant.code":"DRCG","grant.label":"Municipal Disaster Recovery 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":6205000.0,"grant.code":"IN7G","grant.label":"Integrated National Electrification Programme (Allocation in-kind) Grant","amount_type.code":"SCHD","financial_year_end.year":2015},{"amount.sum":5291066.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"ACT","financial_year_end.year":2015},{"amount.sum":5000000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"SCHD","financial_year_end.year":2015},{"amount.sum":5000000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"TRFR","financial_year_end.year":2015},{"amount.sum":12050437.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"ACT","financial_year_end.year":2015},{"amount.sum":16000000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2015},{"amount.sum":16000000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2015},{"amount.sum":934000.0,"grant.code":"MSIG","grant.label":"Municipal Systems Improvement Grant","amount_type.code":"ACT","financial_year_end.year":2015},{"amount.sum":934000.0,"grant.code":"MSIG","grant.label":"Municipal Systems Improvement Grant","amount_type.code":"SCHD","financial_year_end.year":2015},{"amount.sum":934000.0,"grant.code":"MSIG","grant.label":"Municipal Systems Improvement Grant","amount_type.code":"TRFR","financial_year_end.year":2015},{"amount.sum":570452.0,"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":17026037.0,"grant.code":"DRCG","grant.label":"Municipal Disaster Recovery Grant","amount_type.code":"ACT","financial_year_end.year":2016},{"amount.sum":20000000.0,"grant.code":"DRCG","grant.label":"Municipal Disaster Recovery Grant","amount_type.code":"SCHD","financial_year_end.year":2016},{"amount.sum":20000000.0,"grant.code":"DRCG","grant.label":"Municipal Disaster Recovery Grant","amount_type.code":"TRFR","financial_year_end.year":2016},{"amount.sum":1875000.0,"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":285000.0,"grant.code":"IN7G","grant.label":"Integrated National Electrification Programme (Allocation in-kind) Grant","amount_type.code":"SCHD","financial_year_end.year":2016},{"amount.sum":16000000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"ACT","financial_year_end.year":2016},{"amount.sum":8000000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"SCHD","financial_year_end.year":2016},{"amount.sum":8000000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"TRFR","financial_year_end.year":2016},{"amount.sum":1857000.0,"grant.code":"MDTG","grant.label":"Municipal Demarcation Transition Grant","amount_type.code":"SCHD","financial_year_end.year":2016},{"amount.sum":18196289.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"ACT","financial_year_end.year":2016},{"amount.sum":15000000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2016},{"amount.sum":15000000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2016},{"amount.sum":264269.0,"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":1196206.0,"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":31715748.0,"cube_version":"v1"},{"date":2014,"rating":"good","result":8773059.0,"cube_version":"v1"},{"date":2013,"rating":"good","result":12780095.0,"cube_version":"v1"},{"date":2012,"rating":"bad","result":-139362.0,"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":5.8,"cube_version":"v1"},{"date":2014,"rating":"ave","result":1.7,"cube_version":"v1"},{"date":2013,"rating":"ave","result":2.8,"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":34451634.0,"rating":"good","result":2.19,"amount_type":"AUDA","liabilities":15713525.0,"cube_version":"v1"},{"date":2014,"year":2014,"assets":17723412.0,"rating":"good","result":1.68,"amount_type":"AUDA","liabilities":10531929.0,"cube_version":"v1"},{"date":2013,"year":2013,"assets":19588623.0,"rating":"ave","result":1.15,"amount_type":"AUDA","liabilities":16984525.0,"cube_version":"v1"},{"date":2012,"year":2012,"assets":7025190.0,"rating":"ave","result":1.07,"amount_type":"AUDA","liabilities":6578746.0,"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":5576920.0,"date":"2015","year":2015,"rating":"good","result":2.02,"amount_type":"ACT","liabilities":15713525.0,"cube_version":"v1","call_investment_deposits":26138829.0},{"cash":251309.0,"date":"2014","year":2014,"rating":"bad","result":0.83,"amount_type":"ACT","liabilities":10531929.0,"cube_version":"v1","call_investment_deposits":8521750.0},{"cash":3264535.0,"date":"2013","year":2013,"rating":"bad","result":0.75,"amount_type":"ACT","liabilities":16984525.0,"cube_version":"v1","call_investment_deposits":9515560.0},{"cash":1142339.0,"date":"2012","year":2012,"rating":"bad","result":0.65,"amount_type":"ACT","liabilities":6578746.0,"cube_version":"v1","call_investment_deposits":3126325.0}],"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":4266403.0,"percent":5.63},"total":75738492.0,"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":71472089.0,"percent":94.37}},"uifw_expenditure":{"ref":{"url":"http://mfma.treasury.gov.za/Circulars/Pages/Circular71.aspx","title":"Circular 71"},"values":[{"date":2015,"rating":"bad","result":8.07,"cube_version":"v1"},{"date":2014,"rating":"good","result":0.0,"cube_version":"v1"},{"date":2013,"rating":"bad","result":64.32,"cube_version":"v1"},{"date":2012,"rating":"bad","result":26.35,"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":0.0,"comparison":"Original to adjusted budget","percent_changed":0},{"item":"Fines","amount":0.0,"comparison":"Original budget to audited outcome","percent_changed":0},{"item":"Government Transfers","amount":-34025000.0,"comparison":"Original to adjusted budget","percent_changed":-100.0},{"item":"Government Transfers","amount":14496719.0,"comparison":"Original budget to audited outcome","percent_changed":42.61},{"item":"Interest and investments","amount":230000.0,"comparison":"Original to adjusted budget","percent_changed":0},{"item":"Interest and investments","amount":220801.0,"comparison":"Original budget to audited outcome","percent_changed":0},{"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":-16249000.0,"comparison":"Original to adjusted budget","percent_changed":-100.0},{"item":"Other","amount":-16119461.0,"comparison":"Original budget to audited outcome","percent_changed":-99.2},{"item":"Property rates","amount":949966.0,"comparison":"Original to adjusted budget","percent_changed":100.14},{"item":"Property rates","amount":538454.0,"comparison":"Original budget to audited outcome","percent_changed":56.76},{"item":"Rental income","amount":160000.0,"comparison":"Original to adjusted budget","percent_changed":0},{"item":"Rental income","amount":189385.0,"comparison":"Original budget to audited outcome","percent_changed":0},{"item":"Service Charges","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0},{"item":"Service Charges","amount":0.0,"comparison":"Original budget to audited outcome","percent_changed":0}],"2013":[{"item":"Fines","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0},{"item":"Fines","amount":0.0,"comparison":"Original budget to audited outcome","percent_changed":0},{"item":"Government Transfers","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Government Transfers","amount":20510096.0,"comparison":"Original budget to audited outcome","percent_changed":57.59},{"item":"Interest and investments","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0},{"item":"Interest and investments","amount":482072.0,"comparison":"Original budget to audited outcome","percent_changed":0},{"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":2438474.0,"comparison":"Original to adjusted budget","percent_changed":488.67},{"item":"Other","amount":-68381.0,"comparison":"Original budget to audited outcome","percent_changed":-13.7},{"item":"Property rates","amount":-374.0,"comparison":"Original to adjusted budget","percent_changed":-0.03},{"item":"Property rates","amount":335183.0,"comparison":"Original budget to audited outcome","percent_changed":22.51},{"item":"Rental income","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0},{"item":"Rental income","amount":197187.0,"comparison":"Original budget to audited outcome","percent_changed":0},{"item":"Service Charges","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0},{"item":"Service Charges","amount":0.0,"comparison":"Original budget to audited outcome","percent_changed":0}],"2014":[{"item":"Fines","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0},{"item":"Fines","amount":0.0,"comparison":"Original budget to audited outcome","percent_changed":0},{"item":"Government Transfers","amount":10454.0,"comparison":"Original to adjusted budget","percent_changed":0.02},{"item":"Government Transfers","amount":1697103.0,"comparison":"Original budget to audited outcome","percent_changed":2.6},{"item":"Interest and investments","amount":-300000.0,"comparison":"Original to adjusted budget","percent_changed":-100.0},{"item":"Interest and investments","amount":556288.0,"comparison":"Original budget to audited outcome","percent_changed":185.43},{"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":2868906.0,"comparison":"Original to adjusted budget","percent_changed":236.42},{"item":"Other","amount":-1077840.0,"comparison":"Original budget to audited outcome","percent_changed":-88.82},{"item":"Property rates","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Property rates","amount":-7383.0,"comparison":"Original budget to audited outcome","percent_changed":-0.33},{"item":"Rental income","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Rental income","amount":32409.0,"comparison":"Original budget to audited outcome","percent_changed":14.24},{"item":"Service Charges","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0},{"item":"Service Charges","amount":0.0,"comparison":"Original budget to audited outcome","percent_changed":0}],"2015":[{"item":"Fines","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0},{"item":"Fines","amount":0.0,"comparison":"Original budget to audited outcome","percent_changed":0},{"item":"Government Transfers","amount":2716297.0,"comparison":"Original to adjusted budget","percent_changed":3.6},{"item":"Government Transfers","amount":-3917911.0,"comparison":"Original budget to audited outcome","percent_changed":-5.2},{"item":"Interest and investments","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Interest and investments","amount":873098.0,"comparison":"Original budget to audited outcome","percent_changed":134.32},{"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":9096850.0,"comparison":"Original to adjusted budget","percent_changed":292.69},{"item":"Other","amount":-2870455.0,"comparison":"Original budget to audited outcome","percent_changed":-92.36},{"item":"Property rates","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Property rates","amount":-42061.0,"comparison":"Original budget to audited outcome","percent_changed":-1.85},{"item":"Rental income","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Rental income","amount":-25765.0,"comparison":"Original budget to audited outcome","percent_changed":-8.67},{"item":"Service Charges","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0},{"item":"Service Charges","amount":0.0,"comparison":"Original budget to audited outcome","percent_changed":0}]},"income_time_series":[{"amount":2288625.0,"budget_phase":"Adjusted Budget","financial_year":2012,"amount_type.code":"ADJB"},{"amount":40040100.0,"budget_phase":"Adjusted Budget","financial_year":2013,"amount_type.code":"ADJB"},{"amount":71720867.0,"budget_phase":"Adjusted Budget","financial_year":2014,"amount_type.code":"ADJB"},{"amount":93534733.0,"budget_phase":"Adjusted Budget","financial_year":2015,"amount_type.code":"ADJB"},{"amount":50548557.0,"budget_phase":"Audited Actual","financial_year":2012,"amount_type.code":"AUDA"},{"amount":59058157.0,"budget_phase":"Audited Actual","financial_year":2013,"amount_type.code":"AUDA"},{"amount":70342084.0,"budget_phase":"Audited Actual","financial_year":2014,"amount_type.code":"AUDA"},{"amount":75738492.0,"budget_phase":"Audited Actual","financial_year":2015,"amount_type.code":"AUDA"},{"amount":134135343.0,"budget_phase":"Forecast 1 year ahead of budget year","financial_year":2017,"amount_type.code":"IBY1"},{"amount":142182890.0,"budget_phase":"Forecast 2 years ahead of budget year","financial_year":2018,"amount_type.code":"IBY2"},{"amount":51222659.0,"budget_phase":"Original Budget","financial_year":2012,"amount_type.code":"ORGB"},{"amount":37602000.0,"budget_phase":"Original Budget","financial_year":2013,"amount_type.code":"ORGB"},{"amount":69141507.0,"budget_phase":"Original Budget","financial_year":2014,"amount_type.code":"ORGB"},{"amount":81721586.0,"budget_phase":"Original Budget","financial_year":2015,"amount_type.code":"ORGB"},{"amount":126543048.0,"budget_phase":"Original Budget","financial_year":2016,"amount_type.code":"ORGB"}],"spending_adjustments":{"2012":[{"item":"Bulk purchases","amount":-900000.0,"comparison":"Original to adjusted budget","percent_changed":-100.0},{"item":"Bulk purchases","amount":-900000.0,"comparison":"Original budget to audited outcome","percent_changed":-100.0},{"item":"Contracted services","amount":-1850000.0,"comparison":"Original to adjusted budget","percent_changed":-100.0},{"item":"Contracted services","amount":-1591325.0,"comparison":"Original budget to audited outcome","percent_changed":-86.02},{"item":"Employee related costs","amount":-422106.0,"comparison":"Original to adjusted budget","percent_changed":-3.61},{"item":"Employee related costs","amount":-731486.0,"comparison":"Original budget to audited outcome","percent_changed":-6.26},{"item":"Finance charges","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0},{"item":"Finance charges","amount":410760.0,"comparison":"Original budget to audited outcome","percent_changed":0},{"item":"Other","amount":-28602000.0,"comparison":"Original to adjusted budget","percent_changed":-100.0},{"item":"Other","amount":-8242332.0,"comparison":"Original budget to audited outcome","percent_changed":-28.82},{"item":"Remuneration of councillors","amount":-4978549.0,"comparison":"Original to adjusted budget","percent_changed":-100.0},{"item":"Remuneration of councillors","amount":175165.0,"comparison":"Original budget to audited outcome","percent_changed":3.52},{"item":"Transfers and subsidies","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0},{"item":"Transfers and subsidies","amount":3547843.0,"comparison":"Original budget to audited outcome","percent_changed":0}],"2013":[{"item":"Bulk purchases","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0},{"item":"Bulk purchases","amount":0.0,"comparison":"Original budget to audited outcome","percent_changed":0},{"item":"Contracted services","amount":550000.0,"comparison":"Original to adjusted budget","percent_changed":7.79},{"item":"Contracted services","amount":-6782960.0,"comparison":"Original budget to audited outcome","percent_changed":-96.13},{"item":"Employee related costs","amount":264.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Employee related costs","amount":-502422.0,"comparison":"Original budget to audited outcome","percent_changed":-3.61},{"item":"Finance charges","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0},{"item":"Finance charges","amount":330368.0,"comparison":"Original budget to audited outcome","percent_changed":0},{"item":"Other","amount":10887809.0,"comparison":"Original to adjusted budget","percent_changed":65.21},{"item":"Other","amount":11305808.0,"comparison":"Original budget to audited outcome","percent_changed":67.71},{"item":"Remuneration of councillors","amount":999587.0,"comparison":"Original to adjusted budget","percent_changed":17.81},{"item":"Remuneration of councillors","amount":1051319.0,"comparison":"Original budget to audited outcome","percent_changed":18.73},{"item":"Transfers and subsidies","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0},{"item":"Transfers and subsidies","amount":6379221.0,"comparison":"Original budget to audited outcome","percent_changed":0}],"2014":[{"item":"Bulk purchases","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0},{"item":"Bulk purchases","amount":0.0,"comparison":"Original budget to audited outcome","percent_changed":0},{"item":"Contracted services","amount":-16250.0,"comparison":"Original to adjusted budget","percent_changed":-0.23},{"item":"Contracted services","amount":-6702713.0,"comparison":"Original budget to audited outcome","percent_changed":-95.79},{"item":"Employee related costs","amount":379758.0,"comparison":"Original to adjusted budget","percent_changed":2.34},{"item":"Employee related costs","amount":-850775.0,"comparison":"Original budget to audited outcome","percent_changed":-5.25},{"item":"Finance charges","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0},{"item":"Finance charges","amount":299429.0,"comparison":"Original budget to audited outcome","percent_changed":0},{"item":"Other","amount":7316265.0,"comparison":"Original to adjusted budget","percent_changed":25.9},{"item":"Other","amount":2948583.0,"comparison":"Original budget to audited outcome","percent_changed":10.44},{"item":"Remuneration of councillors","amount":326228.0,"comparison":"Original to adjusted budget","percent_changed":4.61},{"item":"Remuneration of councillors","amount":-395861.0,"comparison":"Original budget to audited outcome","percent_changed":-5.59},{"item":"Transfers and subsidies","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0},{"item":"Transfers and subsidies","amount":7995302.0,"comparison":"Original budget to audited outcome","percent_changed":0}],"2015":[{"item":"Bulk purchases","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0},{"item":"Bulk purchases","amount":0.0,"comparison":"Original budget to audited outcome","percent_changed":0},{"item":"Contracted services","amount":5170300.0,"comparison":"Original to adjusted budget","percent_changed":211.84},{"item":"Contracted services","amount":-1747778.0,"comparison":"Original budget to audited outcome","percent_changed":-71.61},{"item":"Employee related costs","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Employee related costs","amount":-676978.0,"comparison":"Original budget to audited outcome","percent_changed":-3.69},{"item":"Finance charges","amount":800000.0,"comparison":"Original to adjusted budget","percent_changed":238.51},{"item":"Finance charges","amount":-76368.0,"comparison":"Original budget to audited outcome","percent_changed":-22.77},{"item":"Other","amount":13701531.0,"comparison":"Original to adjusted budget","percent_changed":34.05},{"item":"Other","amount":-9649406.0,"comparison":"Original budget to audited outcome","percent_changed":-23.98},{"item":"Remuneration of councillors","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Remuneration of councillors","amount":1816251.0,"comparison":"Original budget to audited outcome","percent_changed":30.26},{"item":"Transfers and subsidies","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0},{"item":"Transfers and subsidies","amount":8139761.0,"comparison":"Original budget to audited outcome","percent_changed":0}]},"spending_time_series":[{"amount":11267226.0,"budget_phase":"Adjusted Budget","financial_year":2012,"amount_type.code":"ADJB"},{"amount":55712660.0,"budget_phase":"Adjusted Budget","financial_year":2013,"amount_type.code":"ADJB"},{"amount":66533921.0,"budget_phase":"Adjusted Budget","financial_year":2014,"amount_type.code":"ADJB"},{"amount":87018172.0,"budget_phase":"Adjusted Budget","financial_year":2015,"amount_type.code":"ADJB"},{"amount":40688506.0,"budget_phase":"Audited Actual","financial_year":2012,"amount_type.code":"AUDA"},{"amount":55056334.0,"budget_phase":"Audited Actual","financial_year":2013,"amount_type.code":"AUDA"},{"amount":61821885.0,"budget_phase":"Audited Actual","financial_year":2014,"amount_type.code":"AUDA"},{"amount":65151823.0,"budget_phase":"Audited Actual","financial_year":2015,"amount_type.code":"AUDA"},{"amount":106069800.0,"budget_phase":"Forecast 1 year ahead of budget year","financial_year":2017,"amount_type.code":"IBY1"},{"amount":112433989.0,"budget_phase":"Forecast 2 years ahead of budget year","financial_year":2018,"amount_type.code":"IBY2"},{"amount":48019881.0,"budget_phase":"Original Budget","financial_year":2012,"amount_type.code":"ORGB"},{"amount":43275000.0,"budget_phase":"Original Budget","financial_year":2013,"amount_type.code":"ORGB"},{"amount":58527920.0,"budget_phase":"Original Budget","financial_year":2014,"amount_type.code":"ORGB"},{"amount":67346341.0,"budget_phase":"Original Budget","financial_year":2015,"amount_type.code":"ORGB"},{"amount":100066243.0,"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":-54.95,"overunder":"under","cube_version":"v1"},{"date":2014,"rating":"bad","result":-38.82,"overunder":"under","cube_version":"v1"},{"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":2234469.0,"amount_type":"AUDA"},{"date":"2015","item":"Service Charges","amount":0.0,"amount_type":"AUDA"},{"date":"2015","item":"Rental income","amount":271264.0,"amount_type":"AUDA"},{"date":"2015","item":"Interest and investments","amount":1523098.0,"amount_type":"AUDA"},{"date":"2015","item":"Fines","amount":0.0,"amount_type":"AUDA"},{"date":"2015","item":"Licenses and Permits","amount":0.0,"amount_type":"AUDA"},{"date":"2015","item":"Agency services","amount":0.0,"amount_type":"AUDA"},{"date":"2015","item":"Other","amount":237572.0,"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":27.1},{"date":2014,"rating":"","result":24.84},{"date":2013,"rating":"","result":24.35},{"date":2012,"rating":"","result":26.93}],"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":-25.1,"overunder":"under","cube_version":"v1"},{"date":2014,"rating":"ave","result":-7.1,"overunder":"under","cube_version":"v1"},{"date":2013,"rating":"good","result":-1.2,"overunder":"under","cube_version":"v1"},{"date":2012,"rating":"bad","result":261.1,"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":0.51,"cube_version":"v1"},{"date":2013,"rating":"bad","result":0.89,"cube_version":"v1"},{"date":2012,"rating":"bad","result":0.56,"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":1.06},{"date":2014,"rating":"","result":0.48},{"date":2013,"rating":"","result":0.5},{"date":2012,"rating":"","result":0.64}],"formula":{"text":"= Expenditure for services rendered by a contractor","actual":["=",{"cube":"incexp","item_codes":["4200"],"amount_type":"AUDA"}]},"formula_v2":{"text":"= Expenditure for services rendered by a contractor","actual":["=",{"cube":"incexp_v2","item_codes":["3800"],"amount_type":"AUDA"}]},"result_type":"%"},"current_debtors_collection_rate":{"ref":{"url":"http://mfma.treasury.gov.za/RegulationsandGazettes/Municipal%20Budget%20and%20Reporting%20Regulations/Pages/default.aspx","title":"Municipal Budget and Reporting Regulations"},"values":[{"date":"2015","year":2015,"rating":"bad","result":88.99,"amount_type":"AUDA","cube_version":"v1"},{"date":"2014","year":2014,"rating":"bad","result":49.63,"amount_type":"AUDA","cube_version":"v1"},{"date":"2013","year":2013,"rating":"bad","result":57.86,"amount_type":"AUDA","cube_version":"v1"},{"date":"2012","year":2012,"rating":"bad","result":43.13,"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":31513803.0},{"year":2013,"value":43890166.0},{"year":2014,"value":58012885.0},{"year":2015,"value":29821256.0}],"category":"Governance, Administration, Planning and Development"},{"values":[{"year":2012,"value":9174703.0},{"year":2013,"value":11166168.0},{"year":2014,"value":3809000.0},{"year":2015,"value":35330567.0}],"category":"Road Transport"}],"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":["KZN212"],"disestablished_date":"2016-08-03","code":"KZN211"},"muni_contact":{"url":"http://www.vulamehlo.org.za","phone_number":"039 974 0450","street_address_1":"P77 Dududu Main Road","street_address_2":"Scottburgh Centre","street_address_3":"4180","street_address_4":null},"mayoral_staff":{"officials":[{"name":"WT Dube","role":"Mayor/Executive Mayor","email":"msizi@venturenet.co.za","title":"Cllr","fax_number":"039 974 0432","office_phone":"039 974 0450"},{"name":"Msizi H Zulu","role":"Municipal Manager","email":"msizi@venturenet.co.za","title":"Mr","fax_number":"039 974 0432","office_phone":"039 974 0450"},{"name":"D M Hlengwa","role":"Deputy Mayor/Executive Mayor","email":"msizi@venturenet.co.za","title":null,"fax_number":"039 974 0432","office_phone":"039 974 0452"},{"name":null,"role":"Chief Financial Officer","email":null,"title":null,"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/KZN211%20Vulamehlo/KZN211%20Vulamehlo%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/KZN211%20Vulamehlo/KZN211%20Vulamehlo%20Audit%20Report%202013-14.pdf"},{"date":2013,"rating":"disclaimer","result":"Disclaimer of opinion","report_url":"http://mfma.treasury.gov.za/Documents/07.%20Audit%20Reports/2012-13/02.%20Local%20Municipalities/KZN211%20Vulamehlo/KZN211%20Vulamehlo%20Audit%20Report%202012-13.pdf"},{"date":2012,"rating":"unqualified_emphasis_of_matter","result":"Unqualified - Emphasis of Matter items","report_url":"http://mfma.treasury.gov.za/Documents/07.%20Audit%20Reports/2011-12/02.%20Local%20municipalities/KZN211%20Vuhlamehlo/KZN211%20Vulamehlo%20Audit%20Report%202011-12.pdf"}]}}