{"indicators":{"grants":{"totals":{"2013":{"SCHD":{"national_conditional_grants":34309000.0},"TRFR":{"national_conditional_grants":23263000.0}},"2014":{"SCHD":{"national_conditional_grants":25079000.0},"TRFR":{"national_conditional_grants":25063000.0}},"2015":{"ACT":{"national_conditional_grants":25769035.0},"SCHD":{"national_conditional_grants":26521000.0},"TRFR":{"national_conditional_grants":26521000.0}},"2016":{"ACT":{"national_conditional_grants":37777836.0},"SCHD":{"national_conditional_grants":51269000.0},"TRFR":{"national_conditional_grants":45656000.0}}},"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":11046000.0,"grant.code":"IN7G","grant.label":"Integrated National Electrification Programme (Allocation in-kind) Grant","amount_type.code":"SCHD","financial_year_end.year":2013},{"amount.sum":20963000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2013},{"amount.sum":20963000.0,"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":16000.0,"grant.code":"IN7G","grant.label":"Integrated National Electrification Programme (Allocation in-kind) Grant","amount_type.code":"SCHD","financial_year_end.year":2014},{"amount.sum":21523000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2014},{"amount.sum":21523000.0,"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":1811647.0,"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":21141701.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"ACT","financial_year_end.year":2015},{"amount.sum":22787000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2015},{"amount.sum":22787000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2015},{"amount.sum":1122356.0,"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":1693331.0,"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":1800000.0,"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":3753000.0,"grant.code":"IN7G","grant.label":"Integrated National Electrification Programme (Allocation in-kind) Grant","amount_type.code":"SCHD","financial_year_end.year":2016},{"amount.sum":11355102.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"ACT","financial_year_end.year":2016},{"amount.sum":18000000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"SCHD","financial_year_end.year":2016},{"amount.sum":18000000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"TRFR","financial_year_end.year":2016},{"amount.sum":1860000.0,"grant.code":"MDTG","grant.label":"Municipal Demarcation Transition Grant","amount_type.code":"SCHD","financial_year_end.year":2016},{"amount.sum":22275730.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"ACT","financial_year_end.year":2016},{"amount.sum":23517000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2016},{"amount.sum":23517000.0,"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":1417004.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"ACT","financial_year_end.year":2016},{"amount.sum":1409000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"SCHD","financial_year_end.year":2016},{"amount.sum":1409000.0,"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":22709908.0,"cube_version":"v1"},{"date":2014,"rating":"good","result":46903990.0,"cube_version":"v1"},{"date":2013,"rating":"good","result":46086400.0,"cube_version":"v1"},{"date":2012,"rating":"good","result":31935000.0,"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":"ave","result":2.4,"cube_version":"v1"},{"date":2014,"rating":"good","result":6.7,"cube_version":"v1"},{"date":2013,"rating":"good","result":8.6,"cube_version":"v1"},{"date":2012,"rating":"good","result":6.7,"cube_version":"v1"}],"formula":{"text":"= Cash available at year end / Operating Expenditure per month","actual":["=",{"cube":"cflow","item_codes":["4200"],"amount_type":"AUDA"},"/","(",{"cube":"incexp","item_codes":["4600"],"amount_type":"AUDA"},"/","12",")"]},"last_year":2015,"formula_v2":{"text":"= Cash available at year end / Operating Expenditure per month","actual":["=",{"cube":"cflow_v2","item_codes":["0430"],"amount_type":"AUDA"},"/","(",{"cube":"incexp_v2","item_codes":["3000","3100","3200","3300","3400","3500","3600","3700","3800","3900","4000","4100","4200","4300"],"amount_type":"AUDA"},"/","12",")"]},"result_type":"months"},"current_ratio":{"ref":{"url":"http://mfma.treasury.gov.za/Circulars/Pages/Circular71.aspx","title":"Circular 71"},"values":[{"date":2015,"year":2015,"assets":53706719.0,"rating":"good","result":2.57,"amount_type":"AUDA","liabilities":20917119.0,"cube_version":"v1"},{"date":2014,"year":2014,"assets":62964126.0,"rating":"good","result":3.99,"amount_type":"AUDA","liabilities":15799278.0,"cube_version":"v1"},{"date":2013,"year":2013,"assets":54084065.0,"rating":"good","result":3.76,"amount_type":"AUDA","liabilities":14388280.0,"cube_version":"v1"},{"date":2012,"year":2012,"assets":47736000.0,"rating":"good","result":2.05,"amount_type":"AUDA","liabilities":23266900.0,"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":7562215.0,"date":"2015","year":2015,"rating":"good","result":1.09,"amount_type":"ACT","liabilities":20917119.0,"cube_version":"v1","call_investment_deposits":15141793.0},{"cash":14095215.0,"date":"2014","year":2014,"rating":"good","result":3.12,"amount_type":"ACT","liabilities":15799278.0,"cube_version":"v1","call_investment_deposits":35167994.0},{"cash":46085741.0,"date":"2013","year":2013,"rating":"good","result":3.2,"amount_type":"ACT","liabilities":14388280.0,"cube_version":"v1","call_investment_deposits":0.0},{"cash":31935000.0,"date":"2012","year":2012,"rating":"good","result":1.8,"amount_type":"ACT","liabilities":23266900.0,"cube_version":"v1","call_investment_deposits":10000000.0}],"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":11924698.0,"percent":10.55},"total":113031800.0,"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":101107102.0,"percent":89.45}},"uifw_expenditure":{"ref":{"url":"http://mfma.treasury.gov.za/Circulars/Pages/Circular71.aspx","title":"Circular 71"},"values":[{"date":2015,"rating":"bad","result":0.05,"cube_version":"v1"},{"date":2014,"rating":"bad","result":15.92,"cube_version":"v1"},{"date":2013,"rating":"bad","result":138.73,"cube_version":"v1"},{"date":2012,"rating":"bad","result":0.02,"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":1711.0,"comparison":"Original budget to audited outcome","percent_changed":0},{"item":"Government Transfers","amount":262756.0,"comparison":"Original to adjusted budget","percent_changed":0.44},{"item":"Government Transfers","amount":23079051.0,"comparison":"Original budget to audited outcome","percent_changed":38.4},{"item":"Interest and investments","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Interest and investments","amount":-10187.0,"comparison":"Original budget to audited outcome","percent_changed":-1.02},{"item":"Licenses and Permits","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0},{"item":"Licenses and Permits","amount":702.0,"comparison":"Original budget to audited outcome","percent_changed":0},{"item":"Other","amount":436000.0,"comparison":"Original to adjusted budget","percent_changed":0},{"item":"Other","amount":493423.0,"comparison":"Original budget to audited outcome","percent_changed":0},{"item":"Property rates","amount":2206043.0,"comparison":"Original to adjusted budget","percent_changed":85.05},{"item":"Property rates","amount":2198001.0,"comparison":"Original budget to audited outcome","percent_changed":84.74},{"item":"Rental income","amount":111000.0,"comparison":"Original to adjusted budget","percent_changed":0},{"item":"Rental income","amount":50918.0,"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":-15000.0,"comparison":"Original to adjusted budget","percent_changed":-42.86},{"item":"Fines","amount":-29991.0,"comparison":"Original budget to audited outcome","percent_changed":-85.69},{"item":"Government Transfers","amount":19527000.0,"comparison":"Original to adjusted budget","percent_changed":28.22},{"item":"Government Transfers","amount":20349000.0,"comparison":"Original budget to audited outcome","percent_changed":29.41},{"item":"Interest and investments","amount":192000.0,"comparison":"Original to adjusted budget","percent_changed":23.33},{"item":"Interest and investments","amount":1034643.0,"comparison":"Original budget to audited outcome","percent_changed":125.72},{"item":"Licenses and Permits","amount":1000.0,"comparison":"Original to adjusted budget","percent_changed":0},{"item":"Licenses and Permits","amount":600.0,"comparison":"Original budget to audited outcome","percent_changed":0},{"item":"Other","amount":212000.0,"comparison":"Original to adjusted budget","percent_changed":152.52},{"item":"Other","amount":2406381.0,"comparison":"Original budget to audited outcome","percent_changed":1731.21},{"item":"Property rates","amount":-49275.0,"comparison":"Original to adjusted budget","percent_changed":-0.74},{"item":"Property rates","amount":-328670.0,"comparison":"Original budget to audited outcome","percent_changed":-4.95},{"item":"Rental income","amount":300.0,"comparison":"Original to adjusted budget","percent_changed":0.27},{"item":"Rental income","amount":-2276.0,"comparison":"Original budget to audited outcome","percent_changed":-2.01},{"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":-15000.0,"comparison":"Original to adjusted budget","percent_changed":-75.0},{"item":"Fines","amount":9700.0,"comparison":"Original budget to audited outcome","percent_changed":48.5},{"item":"Government Transfers","amount":-15188000.0,"comparison":"Original to adjusted budget","percent_changed":-13.81},{"item":"Government Transfers","amount":-10396154.0,"comparison":"Original budget to audited outcome","percent_changed":-9.45},{"item":"Interest and investments","amount":680000.0,"comparison":"Original to adjusted budget","percent_changed":57.97},{"item":"Interest and investments","amount":1553584.0,"comparison":"Original budget to audited outcome","percent_changed":132.45},{"item":"Licenses and Permits","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Licenses and Permits","amount":-800.0,"comparison":"Original budget to audited outcome","percent_changed":-80.0},{"item":"Other","amount":6871269.0,"comparison":"Original to adjusted budget","percent_changed":157.48},{"item":"Other","amount":-4006239.0,"comparison":"Original budget to audited outcome","percent_changed":-91.82},{"item":"Property rates","amount":-1.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Property rates","amount":-2075.0,"comparison":"Original budget to audited outcome","percent_changed":-0.03},{"item":"Rental income","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Rental income","amount":-104115.0,"comparison":"Original budget to audited outcome","percent_changed":-63.84},{"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":-300.0,"comparison":"Original to adjusted budget","percent_changed":-5.66},{"item":"Fines","amount":-5300.0,"comparison":"Original budget to audited outcome","percent_changed":-100.0},{"item":"Government Transfers","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Government Transfers","amount":-95897.0,"comparison":"Original budget to audited outcome","percent_changed":-0.09},{"item":"Interest and investments","amount":859178.0,"comparison":"Original to adjusted budget","percent_changed":40.85},{"item":"Interest and investments","amount":170329.0,"comparison":"Original budget to audited outcome","percent_changed":8.1},{"item":"Licenses and Permits","amount":-60.0,"comparison":"Original to adjusted budget","percent_changed":-5.66},{"item":"Licenses and Permits","amount":-316.0,"comparison":"Original budget to audited outcome","percent_changed":-29.81},{"item":"Other","amount":871480.0,"comparison":"Original to adjusted budget","percent_changed":152.48},{"item":"Other","amount":385667.0,"comparison":"Original budget to audited outcome","percent_changed":67.48},{"item":"Property rates","amount":83712.0,"comparison":"Original to adjusted budget","percent_changed":1.1},{"item":"Property rates","amount":1001669.0,"comparison":"Original budget to audited outcome","percent_changed":13.13},{"item":"Rental income","amount":-31335.0,"comparison":"Original to adjusted budget","percent_changed":-30.92},{"item":"Rental income","amount":-37212.0,"comparison":"Original budget to audited outcome","percent_changed":-36.72},{"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":66713000.0,"budget_phase":"Adjusted Budget","financial_year":2012,"amount_type.code":"ADJB"},{"amount":96824025.0,"budget_phase":"Adjusted Budget","financial_year":2013,"amount_type.code":"ADJB"},{"amount":115292812.0,"budget_phase":"Adjusted Budget","financial_year":2014,"amount_type.code":"ADJB"},{"amount":113395535.0,"budget_phase":"Adjusted Budget","financial_year":2015,"amount_type.code":"ADJB"},{"amount":132739747.0,"budget_phase":"Adjusted Budget","financial_year":2016,"amount_type.code":"ADJB"},{"amount":89510820.0,"budget_phase":"Audited Actual","financial_year":2012,"amount_type.code":"AUDA"},{"amount":100385687.0,"budget_phase":"Audited Actual","financial_year":2013,"amount_type.code":"AUDA"},{"amount":109998445.0,"budget_phase":"Audited Actual","financial_year":2014,"amount_type.code":"AUDA"},{"amount":113031800.0,"budget_phase":"Audited Actual","financial_year":2015,"amount_type.code":"AUDA"},{"amount":0.0,"budget_phase":"Forecast 1 year ahead of budget year","financial_year":2017,"amount_type.code":"IBY1"},{"amount":0.0,"budget_phase":"Forecast 2 years ahead of budget year","financial_year":2018,"amount_type.code":"IBY2"},{"amount":63697201.0,"budget_phase":"Original Budget","financial_year":2012,"amount_type.code":"ORGB"},{"amount":76956000.0,"budget_phase":"Original Budget","financial_year":2013,"amount_type.code":"ORGB"},{"amount":122944544.0,"budget_phase":"Original Budget","financial_year":2014,"amount_type.code":"ORGB"},{"amount":111612860.0,"budget_phase":"Original Budget","financial_year":2015,"amount_type.code":"ORGB"},{"amount":147424783.0,"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":3383000.0,"comparison":"Original budget to audited outcome","percent_changed":0},{"item":"Employee related costs","amount":-1901211.0,"comparison":"Original to adjusted budget","percent_changed":-10.48},{"item":"Employee related costs","amount":-4442211.0,"comparison":"Original budget to audited outcome","percent_changed":-24.5},{"item":"Finance charges","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0},{"item":"Finance charges","amount":37000.0,"comparison":"Original budget to audited outcome","percent_changed":0},{"item":"Other","amount":-772601.0,"comparison":"Original to adjusted budget","percent_changed":-2.13},{"item":"Other","amount":-3648421.0,"comparison":"Original budget to audited outcome","percent_changed":-10.04},{"item":"Remuneration of councillors","amount":689856.0,"comparison":"Original to adjusted budget","percent_changed":13.45},{"item":"Remuneration of councillors","amount":433783.0,"comparison":"Original budget to audited outcome","percent_changed":8.46},{"item":"Transfers and subsidies","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0},{"item":"Transfers and subsidies","amount":2156000.0,"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":-1000000.0,"comparison":"Original to adjusted budget","percent_changed":-27.55},{"item":"Contracted services","amount":-1932000.0,"comparison":"Original budget to audited outcome","percent_changed":-53.22},{"item":"Employee related costs","amount":1008738.0,"comparison":"Original to adjusted budget","percent_changed":5.09},{"item":"Employee related costs","amount":-1120000.0,"comparison":"Original budget to audited outcome","percent_changed":-5.65},{"item":"Finance charges","amount":46000.0,"comparison":"Original to adjusted budget","percent_changed":0},{"item":"Finance charges","amount":87338.0,"comparison":"Original budget to audited outcome","percent_changed":0},{"item":"Other","amount":3227858.0,"comparison":"Original to adjusted budget","percent_changed":9.07},{"item":"Other","amount":-414169.0,"comparison":"Original budget to audited outcome","percent_changed":-1.16},{"item":"Remuneration of councillors","amount":294.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Remuneration of councillors","amount":-171000.0,"comparison":"Original budget to audited outcome","percent_changed":-2.77},{"item":"Transfers and subsidies","amount":3000000.0,"comparison":"Original to adjusted budget","percent_changed":0},{"item":"Transfers and subsidies","amount":2725000.0,"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":-461200.0,"comparison":"Original to adjusted budget","percent_changed":-9.98},{"item":"Contracted services","amount":-809200.0,"comparison":"Original budget to audited outcome","percent_changed":-17.51},{"item":"Employee related costs","amount":-5627379.0,"comparison":"Original to adjusted budget","percent_changed":-20.78},{"item":"Employee related costs","amount":-9306736.0,"comparison":"Original budget to audited outcome","percent_changed":-34.37},{"item":"Finance charges","amount":-170000.0,"comparison":"Original to adjusted budget","percent_changed":-62.96},{"item":"Finance charges","amount":-231463.0,"comparison":"Original budget to audited outcome","percent_changed":-85.73},{"item":"Other","amount":13653012.0,"comparison":"Original to adjusted budget","percent_changed":33.99},{"item":"Other","amount":13054608.0,"comparison":"Original budget to audited outcome","percent_changed":32.5},{"item":"Remuneration of councillors","amount":62133.0,"comparison":"Original to adjusted budget","percent_changed":0.98},{"item":"Remuneration of councillors","amount":-158358.0,"comparison":"Original budget to audited outcome","percent_changed":-2.5},{"item":"Transfers and subsidies","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Transfers and subsidies","amount":-33000.0,"comparison":"Original budget to audited outcome","percent_changed":-0.94}],"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":-600000.0,"comparison":"Original to adjusted budget","percent_changed":-14.42},{"item":"Contracted services","amount":-4160000.0,"comparison":"Original budget to audited outcome","percent_changed":-100.0},{"item":"Employee related costs","amount":-2137587.0,"comparison":"Original to adjusted budget","percent_changed":-7.94},{"item":"Employee related costs","amount":14311197.0,"comparison":"Original budget to audited outcome","percent_changed":53.18},{"item":"Finance charges","amount":-55000.0,"comparison":"Original to adjusted budget","percent_changed":-44.0},{"item":"Finance charges","amount":-125000.0,"comparison":"Original budget to audited outcome","percent_changed":-100.0},{"item":"Other","amount":26604019.0,"comparison":"Original to adjusted budget","percent_changed":60.11},{"item":"Other","amount":20420399.0,"comparison":"Original budget to audited outcome","percent_changed":46.14},{"item":"Remuneration of councillors","amount":-359375.0,"comparison":"Original to adjusted budget","percent_changed":-5.31},{"item":"Remuneration of councillors","amount":53166.0,"comparison":"Original budget to audited outcome","percent_changed":0.79},{"item":"Transfers and subsidies","amount":-3700000.0,"comparison":"Original to adjusted budget","percent_changed":-100.0},{"item":"Transfers and subsidies","amount":-3700000.0,"comparison":"Original budget to audited outcome","percent_changed":-100.0}]},"spending_time_series":[{"amount":57613000.0,"budget_phase":"Adjusted Budget","financial_year":2012,"amount_type.code":"ADJB"},{"amount":71487890.0,"budget_phase":"Adjusted Budget","financial_year":2013,"amount_type.code":"ADJB"},{"amount":89433461.0,"budget_phase":"Adjusted Budget","financial_year":2014,"amount_type.code":"ADJB"},{"amount":105669496.0,"budget_phase":"Adjusted Budget","financial_year":2015,"amount_type.code":"ADJB"},{"amount":111115051.0,"budget_phase":"Adjusted Budget","financial_year":2016,"amount_type.code":"ADJB"},{"amount":57516107.0,"budget_phase":"Audited Actual","financial_year":2012,"amount_type.code":"AUDA"},{"amount":64380169.0,"budget_phase":"Audited Actual","financial_year":2013,"amount_type.code":"AUDA"},{"amount":84492746.0,"budget_phase":"Audited Actual","financial_year":2014,"amount_type.code":"AUDA"},{"amount":112717201.0,"budget_phase":"Audited Actual","financial_year":2015,"amount_type.code":"AUDA"},{"amount":0.0,"budget_phase":"Forecast 1 year ahead of budget year","financial_year":2017,"amount_type.code":"IBY1"},{"amount":0.0,"budget_phase":"Forecast 2 years ahead of budget year","financial_year":2018,"amount_type.code":"IBY2"},{"amount":59596956.0,"budget_phase":"Original Budget","financial_year":2012,"amount_type.code":"ORGB"},{"amount":65205000.0,"budget_phase":"Original Budget","financial_year":2013,"amount_type.code":"ORGB"},{"amount":81976895.0,"budget_phase":"Original Budget","financial_year":2014,"amount_type.code":"ORGB"},{"amount":85917439.0,"budget_phase":"Original Budget","financial_year":2015,"amount_type.code":"ORGB"},{"amount":128010131.0,"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":81.77,"overunder":"over","cube_version":"v1"},{"date":2014,"rating":"bad","result":46.61,"overunder":"over","cube_version":"v1"},{"date":2013,"rating":"bad","result":-55.64,"overunder":"under","cube_version":"v1"},{"date":2012,"rating":"bad","result":-47.99,"overunder":"under","cube_version":"v1"}],"formula":{"text":"= ((Actual Capital Expenditure - Budgeted Capital Expenditure) / Budgeted Capital Expenditure) * 100","actual":["=","(","(",{"cube":"capital","item_codes":["4100"],"amount_type":"AUDA"},"-",{"cube":"capital","item_codes":["4100"],"amount_type":"ADJB"},")","/",{"cube":"capital","item_codes":["4100"],"amount_type":"ADJB"},")","*","100"]},"last_year":2015,"formula_v2":{"text":"= ((Actual Capital Expenditure - Budgeted Capital Expenditure) / Budgeted Capital Expenditure) * 100","actual":["=","(","(",{"cube":"capital_v2","amount_type":"AUDA","item_description":"capital type code NEW, RENEWAL, UPGRADING"},"-",{"cube":"capital_v2","amount_type":"ADJB","item_description":"capital type code NEW, RENEWAL, UPGRADING"},")","/",{"cube":"capital_v2","amount_type":"ADJB","item_description":"capital type code NEW, RENEWAL, UPGRADING"},")","*","100"]},"result_type":"%"},"local_revenue_breakdown":{"ref":{"url":"http://mfma.treasury.gov.za/Media_Releases/LGESDiscussions/Pages/default.aspx","title":"Local Government Equitable Share"},"values":[{"date":"2015","item":"Property rates","amount":8629115.0,"amount_type":"AUDA"},{"date":"2015","item":"Service Charges","amount":0.0,"amount_type":"AUDA"},{"date":"2015","item":"Rental income","amount":64123.0,"amount_type":"AUDA"},{"date":"2015","item":"Interest and investments","amount":2273529.0,"amount_type":"AUDA"},{"date":"2015","item":"Fines","amount":0.0,"amount_type":"AUDA"},{"date":"2015","item":"Licenses and Permits","amount":744.0,"amount_type":"AUDA"},{"date":"2015","item":"Agency services","amount":0.0,"amount_type":"AUDA"},{"date":"2015","item":"Other","amount":957187.0,"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":36.57},{"date":2014,"rating":"","result":21.04},{"date":2013,"rating":"","result":29.06},{"date":2012,"rating":"","result":23.81}],"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":6.7,"overunder":"over","cube_version":"v1"},{"date":2014,"rating":"ave","result":-5.5,"overunder":"under","cube_version":"v1"},{"date":2013,"rating":"ave","result":-9.9,"overunder":"under","cube_version":"v1"},{"date":2012,"rating":"good","result":-0.2,"overunder":"under","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":7.48,"cube_version":"v1"},{"date":2014,"rating":"good","result":8.61,"cube_version":"v1"},{"date":2013,"rating":"bad","result":0.0,"cube_version":"v1"},{"date":2012,"rating":"bad","result":0.0,"cube_version":"v1"}],"formula":{"text":"= (Repairs and maintenance expenditure / (Property, Plant and Equipment + Investment Property)) * 100","actual":["=","(",{"cube":"capital","item_codes":["4100"],"amount_type":"AUDA"},"/","(",{"cube":"bsheet","item_codes":["1300"],"amount_type":"AUDA"},"+",{"cube":"bsheet","item_codes":["1401"],"amount_type":"AUDA"},")",")","*","100"]},"last_year":2015,"formula_v2":{"text":"= (Repairs and maintenance expenditure / (Property, Plant and Equipment + Investment Property)) * 100","actual":["=","(",{"cube":"capital_v2","amount_type":"AUDA","item_description":"capital type code REPAIR_MNT Total"},"/","(",{"cube":"financial_position_v2","item_codes":["0230","0220"],"amount_type":"AUDA"},")",")","*","100"]},"result_type":"%"},"expenditure_trends_contracting":{"ref":{"url":"http://mfma.treasury.gov.za/Media_Releases/LGESDiscussions/Pages/default.aspx","title":"Local Government Equitable Share"},"values":[{"date":2015,"rating":"","result":0.0},{"date":2014,"rating":"","result":4.51},{"date":2013,"rating":"","result":2.64},{"date":2012,"rating":"","result":5.88}],"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":36.7,"amount_type":"AUDA","cube_version":"v1"},{"date":"2014","year":2014,"rating":"bad","result":45.55,"amount_type":"AUDA","cube_version":"v1"},{"date":"2013","year":2013,"rating":"good","result":101.36,"amount_type":"AUDA","cube_version":"v1"},{"date":"2012","year":2012,"rating":"bad","result":70.29,"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":44622107.0},{"year":2013,"value":47324169.0},{"year":2014,"value":58704053.0},{"year":2015,"value":112717201.0}],"category":"Governance, Administration, Planning and Development"},{"values":[{"year":2012,"value":0.0},{"year":2013,"value":0.0},{"year":2014,"value":0.0},{"year":2015,"value":0.0}],"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":["KZN237"],"disestablished_date":"2016-08-03","code":"KZN236"},"muni_contact":{"url":"http://www.imbabazane.org.za","phone_number":"036 353 0625","street_address_1":"Ntabamhlophe","street_address_2":"1 Sobabili Road","street_address_3":"Ntabamhlope","street_address_4":"Sobabili Area"},"mayoral_staff":{"officials":[{"name":"P G Strydom","role":"Mayor/Executive Mayor","email":"mashabalalap@gmail.com","title":"Mrs","secretary":{"name":"B D Mkhize","role":"Secretary of Mayor/Executive Mayor","email":"Zime.dlamini@imbabazane.co.za","title":"Ms","fax_number":"036 353 6661","office_phone":"036 353 0691"},"fax_number":"036 353 6661","office_phone":"036 353 0691"},{"name":"M R Mkhatshwa","role":"Municipal Manager","email":"mpumelelo.r.mkhatshwa@gmail.com","title":"Mr","secretary":{"name":"N Mvelase","role":"Secretary of Municipal Manager","email":"nontobeko.mvelase@imbabazane.co.za","title":"Ms","fax_number":"036 353 6661","office_phone":"036 353 0691"},"fax_number":"036 353 6661","office_phone":"036 353 0693"},{"name":"M C Mkhize","role":"Deputy Mayor/Executive Mayor","email":"gcwabezn@gmail.com","title":"Mr","secretary":{"name":"S M Xaba","role":"Secretary of Deputy Mayor/Executive Mayor","email":"sangiphile@imbabazane.co.za","title":"Mr","fax_number":"036 353 6661","office_phone":"036 353 0691"},"fax_number":"036 353 6661","office_phone":"036 353 0691"},{"name":"D N Maphumulo","role":"Chief Financial Officer","email":"maphumulo@imbabazane.co.za","title":"Mr","secretary":{"name":"Z G Dladla","role":"Secretary of Financial Manager","email":"zodwa@imbabazane.co.za","title":"Ms","fax_number":"036 353 6661","office_phone":"036 353 0691"},"fax_number":"036 353 6661","office_phone":"036 353 0691/93"}],"updated_date":"October 2026"},"audit_opinions":{"values":[{"date":2015,"rating":"unqualified_emphasis_of_matter","result":"Unqualified - Emphasis of Matter items","report_url":"http://mfma.treasury.gov.za/Documents/07.%20Audit%20Reports/2014-15/02.%20Local%20municipalities/KZN236%20Imbabazane/KZN236%20Imbabazane%20Audit%20Report%202014-15.pdf"},{"date":2014,"rating":"unqualified_emphasis_of_matter","result":"Unqualified - Emphasis of Matter items","report_url":"http://mfma.treasury.gov.za/Documents/07.%20Audit%20Reports/2013-14/02.%20Local%20municipalities/KZN236%20Imbabazane/KZN236%20Imbabazane%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/KZN236%20Imbabazane/KZN236%20Imbabazane%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/KZN236%20Imbabazane/KZN236%20Imbabazane%20Audit%20report%202011-12.pdf"}]}}