{"indicators":{"grants":{"totals":{"2013":{"SCHD":{"national_conditional_grants":15796000.0},"TRFR":{"national_conditional_grants":15796000.0}},"2014":{"SCHD":{"national_conditional_grants":17314000.0},"TRFR":{"national_conditional_grants":17014000.0}},"2015":{"ACT":{"national_conditional_grants":17148201.0},"SCHD":{"national_conditional_grants":15977000.0},"TRFR":{"national_conditional_grants":15414000.0}},"2016":{"ACT":{"national_conditional_grants":18604713.0},"SCHD":{"national_conditional_grants":20384000.0},"TRFR":{"national_conditional_grants":18527000.0}}},"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":13496000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2013},{"amount.sum":13496000.0,"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":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":13474000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2014},{"amount.sum":13474000.0,"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":1300000.0,"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":1793459.0,"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":563000.0,"grant.code":"IN7G","grant.label":"Integrated National Electrification Programme (Allocation in-kind) Grant","amount_type.code":"SCHD","financial_year_end.year":2015},{"amount.sum":13342961.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"ACT","financial_year_end.year":2015},{"amount.sum":11627000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2015},{"amount.sum":11627000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2015},{"amount.sum":941360.0,"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":1070421.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"ACT","financial_year_end.year":2015},{"amount.sum":1053000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"SCHD","financial_year_end.year":2015},{"amount.sum":1053000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"TRFR","financial_year_end.year":2015}],"2016":[{"amount.sum":1751992.0,"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":1092000.0,"grant.code":"MDTG","grant.label":"Municipal Demarcation Transition Grant","amount_type.code":"ACT","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":13476329.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"ACT","financial_year_end.year":2016},{"amount.sum":14367000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2016},{"amount.sum":14367000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2016},{"amount.sum":936482.0,"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":1347910.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"ACT","financial_year_end.year":2016},{"amount.sum":1430000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"SCHD","financial_year_end.year":2016},{"amount.sum":1430000.0,"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":41708403.0,"cube_version":"v1"},{"date":2014,"rating":"good","result":36625176.0,"cube_version":"v1"},{"date":2013,"rating":"good","result":27862281.0,"cube_version":"v1"},{"date":2012,"rating":"good","result":19758972.0,"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":11.3,"cube_version":"v1"},{"date":2014,"rating":"good","result":11.5,"cube_version":"v1"},{"date":2013,"rating":"good","result":9.2,"cube_version":"v1"},{"date":2012,"rating":"good","result":8.1,"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":45413757.0,"rating":"good","result":10.39,"amount_type":"AUDA","liabilities":4370299.0,"cube_version":"v1"},{"date":2014,"year":2014,"assets":38526752.0,"rating":"good","result":8.22,"amount_type":"AUDA","liabilities":4687264.0,"cube_version":"v1"},{"date":2013,"year":2013,"assets":28897928.0,"rating":"good","result":5.26,"amount_type":"AUDA","liabilities":5493073.0,"cube_version":"v1"},{"date":2012,"year":2012,"assets":22754454.0,"rating":"good","result":2.97,"amount_type":"AUDA","liabilities":7669827.0,"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":15250782.0,"date":"2015","year":2015,"rating":"good","result":9.38,"amount_type":"ACT","liabilities":4370299.0,"cube_version":"v1","call_investment_deposits":25723341.0},{"cash":29110530.0,"date":"2014","year":2014,"rating":"good","result":7.81,"amount_type":"ACT","liabilities":4687264.0,"cube_version":"v1","call_investment_deposits":7513646.0},{"cash":24124622.0,"date":"2013","year":2013,"rating":"good","result":5.07,"amount_type":"ACT","liabilities":5493073.0,"cube_version":"v1","call_investment_deposits":3737659.0},{"cash":9167652.0,"date":"2012","year":2012,"rating":"good","result":2.58,"amount_type":"ACT","liabilities":7669827.0,"cube_version":"v1","call_investment_deposits":10591322.0}],"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":5764160.0,"percent":9.76},"total":59043947.0,"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":53279787.0,"percent":90.24}},"uifw_expenditure":{"ref":{"url":"http://mfma.treasury.gov.za/Circulars/Pages/Circular71.aspx","title":"Circular 71"},"values":[{"date":2015,"rating":"bad","result":0.14,"cube_version":"v1"},{"date":2014,"rating":"good","result":0.0,"cube_version":"v1"},{"date":2013,"rating":"bad","result":31.96,"cube_version":"v1"},{"date":2012,"rating":"bad","result":11.62,"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":-4776000.0,"comparison":"Original to adjusted budget","percent_changed":-11.5},{"item":"Government Transfers","amount":1225148.0,"comparison":"Original budget to audited outcome","percent_changed":2.95},{"item":"Interest and investments","amount":422000.0,"comparison":"Original to adjusted budget","percent_changed":111.64},{"item":"Interest and investments","amount":691947.0,"comparison":"Original budget to audited outcome","percent_changed":183.05},{"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":-98000.0,"comparison":"Original to adjusted budget","percent_changed":-24.75},{"item":"Other","amount":284917.0,"comparison":"Original budget to audited outcome","percent_changed":71.95},{"item":"Property rates","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Property rates","amount":-81580.0,"comparison":"Original budget to audited outcome","percent_changed":-10.82},{"item":"Rental income","amount":-18000.0,"comparison":"Original to adjusted budget","percent_changed":-100.0},{"item":"Rental income","amount":6492.0,"comparison":"Original budget to audited outcome","percent_changed":36.07},{"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":-525000.0,"comparison":"Original to adjusted budget","percent_changed":-1.21},{"item":"Government Transfers","amount":2325598.0,"comparison":"Original budget to audited outcome","percent_changed":5.36},{"item":"Interest and investments","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Interest and investments","amount":155807.0,"comparison":"Original budget to audited outcome","percent_changed":18.03},{"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":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Other","amount":158763.0,"comparison":"Original budget to audited outcome","percent_changed":46.7},{"item":"Property rates","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Property rates","amount":-30481.0,"comparison":"Original budget to audited outcome","percent_changed":-3.81},{"item":"Rental income","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Rental income","amount":-14226.0,"comparison":"Original budget to audited outcome","percent_changed":-74.87},{"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":200.0,"comparison":"Original budget to audited outcome","percent_changed":0},{"item":"Government Transfers","amount":1725000.0,"comparison":"Original to adjusted budget","percent_changed":3.66},{"item":"Government Transfers","amount":1732272.0,"comparison":"Original budget to audited outcome","percent_changed":3.68},{"item":"Interest and investments","amount":353500.0,"comparison":"Original to adjusted budget","percent_changed":37.89},{"item":"Interest and investments","amount":927281.0,"comparison":"Original budget to audited outcome","percent_changed":99.39},{"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":-76000.0,"comparison":"Original to adjusted budget","percent_changed":-19.49},{"item":"Other","amount":325862.0,"comparison":"Original budget to audited outcome","percent_changed":83.55},{"item":"Property rates","amount":2010000.0,"comparison":"Original to adjusted budget","percent_changed":229.98},{"item":"Property rates","amount":1792827.0,"comparison":"Original budget to audited outcome","percent_changed":205.13},{"item":"Rental income","amount":-13000.0,"comparison":"Original to adjusted budget","percent_changed":-61.9},{"item":"Rental income","amount":-15175.0,"comparison":"Original budget to audited outcome","percent_changed":-72.26},{"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":1166820.0,"comparison":"Original to adjusted budget","percent_changed":2.2},{"item":"Government Transfers","amount":195787.0,"comparison":"Original budget to audited outcome","percent_changed":0.37},{"item":"Interest and investments","amount":758709.0,"comparison":"Original to adjusted budget","percent_changed":43.18},{"item":"Interest and investments","amount":826861.0,"comparison":"Original budget to audited outcome","percent_changed":47.06},{"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":65000.0,"comparison":"Original to adjusted budget","percent_changed":21.67},{"item":"Other","amount":723054.0,"comparison":"Original budget to audited outcome","percent_changed":241.02},{"item":"Property rates","amount":-803568.0,"comparison":"Original to adjusted budget","percent_changed":-25.92},{"item":"Property rates","amount":-942755.0,"comparison":"Original budget to audited outcome","percent_changed":-30.41},{"item":"Rental income","amount":-5000.0,"comparison":"Original to adjusted budget","percent_changed":-33.33},{"item":"Rental income","amount":-15000.0,"comparison":"Original budget to audited outcome","percent_changed":-100.0},{"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}]},"income_time_series":[{"amount":38606000.0,"budget_phase":"Adjusted Budget","financial_year":2012,"amount_type.code":"ADJB"},{"amount":44925000.0,"budget_phase":"Adjusted Budget","financial_year":2013,"amount_type.code":"ADJB"},{"amount":53345500.0,"budget_phase":"Adjusted Budget","financial_year":2014,"amount_type.code":"ADJB"},{"amount":59437961.0,"budget_phase":"Adjusted Budget","financial_year":2015,"amount_type.code":"ADJB"},{"amount":45202924.0,"budget_phase":"Audited Actual","financial_year":2012,"amount_type.code":"AUDA"},{"amount":48045461.0,"budget_phase":"Audited Actual","financial_year":2013,"amount_type.code":"AUDA"},{"amount":54109267.0,"budget_phase":"Audited Actual","financial_year":2014,"amount_type.code":"AUDA"},{"amount":59043947.0,"budget_phase":"Audited Actual","financial_year":2015,"amount_type.code":"AUDA"},{"amount":68082510.0,"budget_phase":"Forecast 1 year ahead of budget year","financial_year":2017,"amount_type.code":"IBY1"},{"amount":67777421.0,"budget_phase":"Forecast 2 years ahead of budget year","financial_year":2018,"amount_type.code":"IBY2"},{"amount":43076000.0,"budget_phase":"Original Budget","financial_year":2012,"amount_type.code":"ORGB"},{"amount":45450000.0,"budget_phase":"Original Budget","financial_year":2013,"amount_type.code":"ORGB"},{"amount":49346000.0,"budget_phase":"Original Budget","financial_year":2014,"amount_type.code":"ORGB"},{"amount":58256000.0,"budget_phase":"Original Budget","financial_year":2015,"amount_type.code":"ORGB"},{"amount":70586576.0,"budget_phase":"Original Budget","financial_year":2016,"amount_type.code":"ORGB"}],"spending_adjustments":{"2012":[{"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":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":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Employee related costs","amount":-2158600.0,"comparison":"Original budget to audited outcome","percent_changed":-20.6},{"item":"Finance charges","amount":32000.0,"comparison":"Original to adjusted budget","percent_changed":0},{"item":"Finance charges","amount":31889.0,"comparison":"Original budget to audited outcome","percent_changed":0},{"item":"Other","amount":5922000.0,"comparison":"Original to adjusted budget","percent_changed":91.93},{"item":"Other","amount":7035745.0,"comparison":"Original budget to audited outcome","percent_changed":109.22},{"item":"Remuneration of councillors","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Remuneration of councillors","amount":-166353.0,"comparison":"Original budget to audited outcome","percent_changed":-6.37},{"item":"Transfers and subsidies","amount":-5312000.0,"comparison":"Original to adjusted budget","percent_changed":-99.07},{"item":"Transfers and subsidies","amount":-305336.0,"comparison":"Original budget to audited outcome","percent_changed":-5.69}],"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":-10000.0,"comparison":"Original to adjusted budget","percent_changed":-2.3},{"item":"Contracted services","amount":-435000.0,"comparison":"Original budget to audited outcome","percent_changed":-100.0},{"item":"Employee related costs","amount":-289000.0,"comparison":"Original to adjusted budget","percent_changed":-2.46},{"item":"Employee related costs","amount":-1556208.0,"comparison":"Original budget to audited outcome","percent_changed":-13.24},{"item":"Finance charges","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Finance charges","amount":-37090.0,"comparison":"Original budget to audited outcome","percent_changed":-71.33},{"item":"Other","amount":726000.0,"comparison":"Original to adjusted budget","percent_changed":4.9},{"item":"Other","amount":8474763.0,"comparison":"Original budget to audited outcome","percent_changed":57.24},{"item":"Remuneration of councillors","amount":172000.0,"comparison":"Original to adjusted budget","percent_changed":6.53},{"item":"Remuneration of councillors","amount":179602.0,"comparison":"Original budget to audited outcome","percent_changed":6.82},{"item":"Transfers and subsidies","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Transfers and subsidies","amount":-760.0,"comparison":"Original budget to audited outcome","percent_changed":-1.29}],"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":-30000.0,"comparison":"Original to adjusted budget","percent_changed":-4.75},{"item":"Contracted services","amount":749339.0,"comparison":"Original budget to audited outcome","percent_changed":118.57},{"item":"Employee related costs","amount":-351000.0,"comparison":"Original to adjusted budget","percent_changed":-2.8},{"item":"Employee related costs","amount":-999570.0,"comparison":"Original budget to audited outcome","percent_changed":-7.97},{"item":"Finance charges","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Finance charges","amount":-54163.0,"comparison":"Original budget to audited outcome","percent_changed":-98.48},{"item":"Other","amount":6620000.0,"comparison":"Original to adjusted budget","percent_changed":41.56},{"item":"Other","amount":5317595.0,"comparison":"Original budget to audited outcome","percent_changed":33.38},{"item":"Remuneration of councillors","amount":40000.0,"comparison":"Original to adjusted budget","percent_changed":1.36},{"item":"Remuneration of councillors","amount":60296.0,"comparison":"Original budget to audited outcome","percent_changed":2.04},{"item":"Transfers and subsidies","amount":-150000.0,"comparison":"Original to adjusted budget","percent_changed":-10.25},{"item":"Transfers and subsidies","amount":-470374.0,"comparison":"Original budget to audited outcome","percent_changed":-32.15}],"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":-1347000.0,"comparison":"Original to adjusted budget","percent_changed":-54.38},{"item":"Contracted services","amount":-1586847.0,"comparison":"Original budget to audited outcome","percent_changed":-64.06},{"item":"Employee related costs","amount":-2970779.0,"comparison":"Original to adjusted budget","percent_changed":-17.88},{"item":"Employee related costs","amount":-3936247.0,"comparison":"Original budget to audited outcome","percent_changed":-23.7},{"item":"Finance charges","amount":5000.0,"comparison":"Original to adjusted budget","percent_changed":10.0},{"item":"Finance charges","amount":-50000.0,"comparison":"Original budget to audited outcome","percent_changed":-100.0},{"item":"Other","amount":4086000.0,"comparison":"Original to adjusted budget","percent_changed":16.5},{"item":"Other","amount":1956562.0,"comparison":"Original budget to audited outcome","percent_changed":7.9},{"item":"Remuneration of councillors","amount":3456000.0,"comparison":"Original to adjusted budget","percent_changed":0},{"item":"Remuneration of councillors","amount":3293063.0,"comparison":"Original budget to audited outcome","percent_changed":0},{"item":"Transfers and subsidies","amount":25000.0,"comparison":"Original to adjusted budget","percent_changed":3.23},{"item":"Transfers and subsidies","amount":-51260.0,"comparison":"Original budget to audited outcome","percent_changed":-6.61}]},"spending_time_series":[{"amount":25537000.0,"budget_phase":"Adjusted Budget","financial_year":2012,"amount_type.code":"ADJB"},{"amount":30342000.0,"budget_phase":"Adjusted Budget","financial_year":2013,"amount_type.code":"ADJB"},{"amount":39702000.0,"budget_phase":"Adjusted Budget","financial_year":2014,"amount_type.code":"ADJB"},{"amount":47936000.0,"budget_phase":"Adjusted Budget","financial_year":2015,"amount_type.code":"ADJB"},{"amount":29332345.0,"budget_phase":"Audited Actual","financial_year":2012,"amount_type.code":"AUDA"},{"amount":36368307.0,"budget_phase":"Audited Actual","financial_year":2013,"amount_type.code":"AUDA"},{"amount":38176123.0,"budget_phase":"Audited Actual","financial_year":2014,"amount_type.code":"AUDA"},{"amount":44307050.0,"budget_phase":"Audited Actual","financial_year":2015,"amount_type.code":"AUDA"},{"amount":54977006.0,"budget_phase":"Forecast 1 year ahead of budget year","financial_year":2017,"amount_type.code":"IBY1"},{"amount":58747969.0,"budget_phase":"Forecast 2 years ahead of budget year","financial_year":2018,"amount_type.code":"IBY2"},{"amount":24895000.0,"budget_phase":"Original Budget","financial_year":2012,"amount_type.code":"ORGB"},{"amount":29743000.0,"budget_phase":"Original Budget","financial_year":2013,"amount_type.code":"ORGB"},{"amount":33573000.0,"budget_phase":"Original Budget","financial_year":2014,"amount_type.code":"ORGB"},{"amount":44681779.0,"budget_phase":"Original Budget","financial_year":2015,"amount_type.code":"ORGB"},{"amount":55305095.0,"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":-11.05,"overunder":"under","cube_version":"v1"},{"date":2014,"rating":"ave","result":-14.06,"overunder":"under","cube_version":"v1"},{"date":2013,"rating":"ave","result":-11.37,"overunder":"under","cube_version":"v1"},{"date":2012,"rating":"good","result":4.89,"overunder":"over","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":2157245.0,"amount_type":"AUDA"},{"date":"2015","item":"Service Charges","amount":0.0,"amount_type":"AUDA"},{"date":"2015","item":"Rental income","amount":0.0,"amount_type":"AUDA"},{"date":"2015","item":"Interest and investments","amount":2583861.0,"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":1023054.0,"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":28.61},{"date":2014,"rating":"","result":30.24},{"date":2013,"rating":"","result":28.05},{"date":2012,"rating":"","result":28.37}],"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":"ave","result":-7.6,"overunder":"under","cube_version":"v1"},{"date":2014,"rating":"good","result":-3.8,"overunder":"under","cube_version":"v1"},{"date":2013,"rating":"bad","result":19.9,"overunder":"over","cube_version":"v1"},{"date":2012,"rating":"ave","result":14.9,"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":2.01},{"date":2014,"rating":"","result":3.62},{"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":85.53,"amount_type":"AUDA","cube_version":"v1"},{"date":"2014","year":2014,"rating":"bad","result":44.97,"amount_type":"AUDA","cube_version":"v1"},{"date":"2013","year":2013,"rating":"good","result":100.0,"amount_type":"AUDA","cube_version":"v1"},{"date":"2012","year":2012,"rating":"bad","result":38.59,"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":26343577.0},{"year":2013,"value":36368307.0},{"year":2014,"value":38176123.0},{"year":2015,"value":39914637.0}],"category":"Governance, Administration, Planning and Development"}],"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":["KZN216"],"disestablished_date":"2016-08-03","code":"KZN215"},"muni_contact":{"url":"http://www.ezingoleni.gov.za","phone_number":"039 534 1584 / 74 / 77","street_address_1":"Municipal Building","street_address_2":"N2 Main Harding Road (Opp Taxi)","street_address_3":"Izingolweni","street_address_4":"4260"},"mayoral_staff":{"officials":[{"name":"N A Mpisi","role":"Mayor/Executive Mayor","email":"zolisilem@ezinqoleni.gov.za","title":"Mr","fax_number":"039 534 1585","office_phone":"039 534 1582"},{"name":"MN Mabece","role":"Municipal Manager","email":"mandlam@ezinqoleni.gov.za","title":"Mr","secretary":{"name":"F T Cele","role":"Secretary of Municipal Manager","email":"fundi.cele@webmail.co.za","title":"Ms","fax_number":"039 534 1585","office_phone":"039 534 1584/74/77"},"fax_number":"039 534 1585","office_phone":"039 534 1584/77"},{"name":null,"role":"Deputy Mayor/Executive Mayor","email":null,"title":null,"fax_number":null,"office_phone":null},{"name":"Bheki Cele","role":"Chief Financial Officer","email":"bhekic27@gmail.com","title":"Mr","fax_number":"039 534 1585","office_phone":"039 534 1807"}],"updated_date":"October 2026"},"audit_opinions":{"values":[{"date":2015,"rating":"unqualified","result":"Unqualified - No findings","report_url":"http://mfma.treasury.gov.za/Documents/07.%20Audit%20Reports/2014-15/02.%20Local%20municipalities/KZN215%20Ezinqoleni/KZN215%20Ezinqoleni%20Audit%20Report%202014-15.pdf"},{"date":2014,"rating":"unqualified","result":"Unqualified - No findings","report_url":"http://mfma.treasury.gov.za/Documents/07.%20Audit%20Reports/2013-14/02.%20Local%20municipalities/KZN215%20Ezinqoleni/KZN215%20Ezinqoleni%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/KZN215%20Ezinqoleni/KZN215%20Ezinqoleni%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/KZN215%20Ezinqoleni/KZN215%20Ezinquleni%20Audit%20report%202011-12.pdf"}]}}