{"indicators":{"grants":{"totals":{"2013":{"SCHD":{"national_conditional_grants":13502000.0},"TRFR":{"national_conditional_grants":13502000.0}},"2014":{"SCHD":{"national_conditional_grants":13465000.0},"TRFR":{"national_conditional_grants":13465000.0}},"2015":{"ACT":{"national_conditional_grants":21742189.0},"SCHD":{"national_conditional_grants":21890000.0},"TRFR":{"national_conditional_grants":21890000.0}},"2016":{"ACT":{"national_conditional_grants":23089565.0},"SCHD":{"national_conditional_grants":30006000.0},"TRFR":{"national_conditional_grants":28149000.0}}},"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":11202000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2013},{"amount.sum":11202000.0,"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":10925000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2014},{"amount.sum":10925000.0,"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":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":6998049.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"ACT","financial_year_end.year":2015},{"amount.sum":7000000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"SCHD","financial_year_end.year":2015},{"amount.sum":7000000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"TRFR","financial_year_end.year":2015},{"amount.sum":11156000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"ACT","financial_year_end.year":2015},{"amount.sum":11156000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2015},{"amount.sum":11156000.0,"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":854140.0,"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":1990991.0,"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":8001951.0,"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":3663.0,"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":11419000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"ACT","financial_year_end.year":2016},{"amount.sum":16419000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2016},{"amount.sum":16419000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2016},{"amount.sum":528100.0,"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":1145860.0,"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":"bad","result":-1839759.0,"cube_version":"v1"},{"date":2014,"rating":"bad","result":-1353836.0,"cube_version":"v1"},{"date":2013,"rating":"good","result":592472.0,"cube_version":"v1"},{"date":2012,"rating":"good","result":1388721.0,"cube_version":"v1"}],"formula":{"text":"= Cash available at year end","actual":["=",{"cube":"cflow","item_codes":["4200"],"amount_type":"AUDA"}]},"last_year":2015,"formula_v2":{"text":"= Cash available at year end","actual":["=",{"cube":"cflow_v2","item_codes":["0430"],"amount_type":"AUDA"}]},"result_type":"R"},"cash_coverage":{"ref":{"url":"http://mfma.treasury.gov.za/Media_Releases/The%20state%20of%20local%20government%20finances/Pages/default.aspx","title":"State of Local Government Finances"},"values":[{"date":2015,"rating":"bad","result":0,"cube_version":"v1"},{"date":2014,"rating":"bad","result":0,"cube_version":"v1"},{"date":2013,"rating":"bad","result":0.2,"cube_version":"v1"},{"date":2012,"rating":"bad","result":0.6,"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":17979155.0,"rating":"ave","result":1.11,"amount_type":"AUDA","liabilities":16243341.0,"cube_version":"v1"},{"date":2014,"year":2014,"assets":16234494.0,"rating":"ave","result":1.13,"amount_type":"AUDA","liabilities":14323300.0,"cube_version":"v1"},{"date":2013,"year":2013,"assets":9532529.0,"rating":"bad","result":0.78,"amount_type":"AUDA","liabilities":12151875.0,"cube_version":"v1"},{"date":2012,"year":2012,"assets":9929580.0,"rating":"bad","result":0.83,"amount_type":"AUDA","liabilities":12014426.0,"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":116668.0,"date":"2015","year":2015,"rating":"bad","result":0.01,"amount_type":"ACT","liabilities":16243341.0,"cube_version":"v1","call_investment_deposits":0.0},{"cash":558094.0,"date":"2014","year":2014,"rating":"bad","result":0.04,"amount_type":"ACT","liabilities":14323300.0,"cube_version":"v1","call_investment_deposits":0.0},{"cash":45315.0,"date":"2013","year":2013,"rating":"bad","result":0.05,"amount_type":"ACT","liabilities":12151875.0,"cube_version":"v1","call_investment_deposits":547558.0},{"cash":751322.0,"date":"2012","year":2012,"rating":"bad","result":0.12,"amount_type":"ACT","liabilities":12014426.0,"cube_version":"v1","call_investment_deposits":637863.0}],"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":19669911.0,"percent":30.4},"total":64695005.0,"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":45025094.0,"percent":69.6}},"uifw_expenditure":{"ref":{"url":"http://mfma.treasury.gov.za/Circulars/Pages/Circular71.aspx","title":"Circular 71"},"values":[{"date":2015,"rating":"bad","result":21.65,"cube_version":"v1"},{"date":2014,"rating":"bad","result":19.98,"cube_version":"v1"},{"date":2013,"rating":"bad","result":6.02,"cube_version":"v1"},{"date":2012,"rating":"bad","result":20.51,"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":-25000.0,"comparison":"Original to adjusted budget","percent_changed":-100.0},{"item":"Fines","amount":6231.0,"comparison":"Original budget to audited outcome","percent_changed":24.92},{"item":"Government Transfers","amount":-15234000.0,"comparison":"Original to adjusted budget","percent_changed":-48.98},{"item":"Government Transfers","amount":-2315758.0,"comparison":"Original budget to audited outcome","percent_changed":-7.45},{"item":"Interest and investments","amount":-173340.0,"comparison":"Original to adjusted budget","percent_changed":-100.0},{"item":"Interest and investments","amount":4762.0,"comparison":"Original budget to audited outcome","percent_changed":2.75},{"item":"Licenses and Permits","amount":-132000.0,"comparison":"Original to adjusted budget","percent_changed":-100.0},{"item":"Licenses and Permits","amount":-132000.0,"comparison":"Original budget to audited outcome","percent_changed":-100.0},{"item":"Other","amount":5694.0,"comparison":"Original to adjusted budget","percent_changed":0.69},{"item":"Other","amount":-258028.0,"comparison":"Original budget to audited outcome","percent_changed":-31.13},{"item":"Property rates","amount":208510.0,"comparison":"Original to adjusted budget","percent_changed":3.72},{"item":"Property rates","amount":553357.0,"comparison":"Original budget to audited outcome","percent_changed":9.86},{"item":"Rental income","amount":-63360.0,"comparison":"Original to adjusted budget","percent_changed":-100.0},{"item":"Rental income","amount":66180.0,"comparison":"Original budget to audited outcome","percent_changed":104.45},{"item":"Service Charges","amount":180500.0,"comparison":"Original to adjusted budget","percent_changed":22.26},{"item":"Service Charges","amount":209036.0,"comparison":"Original budget to audited outcome","percent_changed":25.78}],"2013":[{"item":"Fines","amount":-193000.0,"comparison":"Original to adjusted budget","percent_changed":-78.78},{"item":"Fines","amount":-215100.0,"comparison":"Original budget to audited outcome","percent_changed":-87.8},{"item":"Government Transfers","amount":-1729000.0,"comparison":"Original to adjusted budget","percent_changed":-10.06},{"item":"Government Transfers","amount":12972325.0,"comparison":"Original budget to audited outcome","percent_changed":75.46},{"item":"Interest and investments","amount":192000.0,"comparison":"Original to adjusted budget","percent_changed":0},{"item":"Interest and investments","amount":178241.0,"comparison":"Original budget to audited outcome","percent_changed":0},{"item":"Licenses and Permits","amount":4000.0,"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":-510000.0,"comparison":"Original to adjusted budget","percent_changed":-72.44},{"item":"Other","amount":-506236.0,"comparison":"Original budget to audited outcome","percent_changed":-71.91},{"item":"Property rates","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Property rates","amount":-61372.0,"comparison":"Original budget to audited outcome","percent_changed":-0.83},{"item":"Rental income","amount":29000.0,"comparison":"Original to adjusted budget","percent_changed":116.0},{"item":"Rental income","amount":54056.0,"comparison":"Original budget to audited outcome","percent_changed":216.22},{"item":"Service Charges","amount":967000.0,"comparison":"Original to adjusted budget","percent_changed":855.75},{"item":"Service Charges","amount":964816.0,"comparison":"Original budget to audited outcome","percent_changed":853.82}],"2014":[{"item":"Fines","amount":-1750000.0,"comparison":"Original to adjusted budget","percent_changed":-48.61},{"item":"Fines","amount":6419750.0,"comparison":"Original budget to audited outcome","percent_changed":178.33},{"item":"Government Transfers","amount":-5000007.0,"comparison":"Original to adjusted budget","percent_changed":-13.67},{"item":"Government Transfers","amount":-6549908.0,"comparison":"Original budget to audited outcome","percent_changed":-17.91},{"item":"Interest and investments","amount":-100000.0,"comparison":"Original to adjusted budget","percent_changed":-11.11},{"item":"Interest and investments","amount":-523227.0,"comparison":"Original budget to audited outcome","percent_changed":-58.14},{"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":-500000.0,"comparison":"Original to adjusted budget","percent_changed":-11.36},{"item":"Other","amount":-4252114.0,"comparison":"Original budget to audited outcome","percent_changed":-96.64},{"item":"Property rates","amount":2330000.0,"comparison":"Original to adjusted budget","percent_changed":34.12},{"item":"Property rates","amount":3146356.0,"comparison":"Original budget to audited outcome","percent_changed":46.07},{"item":"Rental income","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Rental income","amount":-29079.0,"comparison":"Original budget to audited outcome","percent_changed":-29.08},{"item":"Service Charges","amount":169000.0,"comparison":"Original to adjusted budget","percent_changed":12.97},{"item":"Service Charges","amount":65236.0,"comparison":"Original budget to audited outcome","percent_changed":5.01}],"2015":[{"item":"Fines","amount":6000000.0,"comparison":"Original to adjusted budget","percent_changed":150.0},{"item":"Fines","amount":869897.0,"comparison":"Original budget to audited outcome","percent_changed":21.75},{"item":"Government Transfers","amount":377.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Government Transfers","amount":-4906.0,"comparison":"Original budget to audited outcome","percent_changed":-0.01},{"item":"Interest and investments","amount":150200.0,"comparison":"Original to adjusted budget","percent_changed":20.32},{"item":"Interest and investments","amount":-618192.0,"comparison":"Original budget to audited outcome","percent_changed":-83.65},{"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":-6000.0,"comparison":"Original to adjusted budget","percent_changed":-0.28},{"item":"Other","amount":-1313750.0,"comparison":"Original budget to audited outcome","percent_changed":-60.93},{"item":"Property rates","amount":-177.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Property rates","amount":2571322.0,"comparison":"Original budget to audited outcome","percent_changed":26.39},{"item":"Rental income","amount":-400.0,"comparison":"Original to adjusted budget","percent_changed":-0.38},{"item":"Rental income","amount":-50785.0,"comparison":"Original budget to audited outcome","percent_changed":-47.91},{"item":"Service Charges","amount":-257.0,"comparison":"Original to adjusted budget","percent_changed":-0.02},{"item":"Service Charges","amount":-100581.0,"comparison":"Original budget to audited outcome","percent_changed":-6.42}]},"income_time_series":[{"amount":23511704.0,"budget_phase":"Adjusted Budget","financial_year":2012,"amount_type.code":"ADJB"},{"amount":24471000.0,"budget_phase":"Adjusted Budget","financial_year":2013,"amount_type.code":"ADJB"},{"amount":48850993.0,"budget_phase":"Adjusted Budget","financial_year":2014,"amount_type.code":"ADJB"},{"amount":69485743.0,"budget_phase":"Adjusted Budget","financial_year":2015,"amount_type.code":"ADJB"},{"amount":73882000.0,"budget_phase":"Adjusted Budget","financial_year":2016,"amount_type.code":"ADJB"},{"amount":36878480.0,"budget_phase":"Audited Actual","financial_year":2012,"amount_type.code":"AUDA"},{"amount":39097730.0,"budget_phase":"Audited Actual","financial_year":2013,"amount_type.code":"AUDA"},{"amount":51979014.0,"budget_phase":"Audited Actual","financial_year":2014,"amount_type.code":"AUDA"},{"amount":64695005.0,"budget_phase":"Audited Actual","financial_year":2015,"amount_type.code":"AUDA"},{"amount":81498500.0,"budget_phase":"Forecast 1 year ahead of budget year","financial_year":2017,"amount_type.code":"IBY1"},{"amount":84564500.0,"budget_phase":"Forecast 2 years ahead of budget year","financial_year":2018,"amount_type.code":"IBY2"},{"amount":38744700.0,"budget_phase":"Original Budget","financial_year":2012,"amount_type.code":"ORGB"},{"amount":25711000.0,"budget_phase":"Original Budget","financial_year":2013,"amount_type.code":"ORGB"},{"amount":53702000.0,"budget_phase":"Original Budget","financial_year":2014,"amount_type.code":"ORGB"},{"amount":63342000.0,"budget_phase":"Original Budget","financial_year":2015,"amount_type.code":"ORGB"},{"amount":82274000.0,"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":822440.0,"comparison":"Original to adjusted budget","percent_changed":48.9},{"item":"Contracted services","amount":-874075.0,"comparison":"Original budget to audited outcome","percent_changed":-51.97},{"item":"Employee related costs","amount":870685.0,"comparison":"Original to adjusted budget","percent_changed":10.48},{"item":"Employee related costs","amount":403798.0,"comparison":"Original budget to audited outcome","percent_changed":4.86},{"item":"Finance charges","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0},{"item":"Finance charges","amount":424888.0,"comparison":"Original budget to audited outcome","percent_changed":0},{"item":"Other","amount":-1990129.0,"comparison":"Original to adjusted budget","percent_changed":-22.83},{"item":"Other","amount":4490622.0,"comparison":"Original budget to audited outcome","percent_changed":51.51},{"item":"Remuneration of councillors","amount":97588.0,"comparison":"Original to adjusted budget","percent_changed":7.33},{"item":"Remuneration of councillors","amount":99023.0,"comparison":"Original budget to audited outcome","percent_changed":7.44},{"item":"Transfers and subsidies","amount":200000.0,"comparison":"Original to adjusted budget","percent_changed":5.76},{"item":"Transfers and subsidies","amount":1292721.0,"comparison":"Original budget to audited outcome","percent_changed":37.25}],"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":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Contracted services","amount":-1450889.0,"comparison":"Original budget to audited outcome","percent_changed":-61.64},{"item":"Employee related costs","amount":339000.0,"comparison":"Original to adjusted budget","percent_changed":3.09},{"item":"Employee related costs","amount":-1169117.0,"comparison":"Original budget to audited outcome","percent_changed":-10.64},{"item":"Finance charges","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0},{"item":"Finance charges","amount":404659.0,"comparison":"Original budget to audited outcome","percent_changed":0},{"item":"Other","amount":-430000.0,"comparison":"Original to adjusted budget","percent_changed":-4.0},{"item":"Other","amount":6045372.0,"comparison":"Original budget to audited outcome","percent_changed":56.23},{"item":"Remuneration of councillors","amount":-244000.0,"comparison":"Original to adjusted budget","percent_changed":-15.04},{"item":"Remuneration of councillors","amount":-206000.0,"comparison":"Original budget to audited outcome","percent_changed":-12.7},{"item":"Transfers and subsidies","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0},{"item":"Transfers and subsidies","amount":4375111.0,"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":-4730000.0,"comparison":"Original to adjusted budget","percent_changed":-41.96},{"item":"Contracted services","amount":-10390111.0,"comparison":"Original budget to audited outcome","percent_changed":-92.18},{"item":"Employee related costs","amount":-533189.0,"comparison":"Original to adjusted budget","percent_changed":-3.72},{"item":"Employee related costs","amount":-1754959.0,"comparison":"Original budget to audited outcome","percent_changed":-12.24},{"item":"Finance charges","amount":-189000.0,"comparison":"Original to adjusted budget","percent_changed":-63.0},{"item":"Finance charges","amount":308966.0,"comparison":"Original budget to audited outcome","percent_changed":102.99},{"item":"Other","amount":749164.0,"comparison":"Original to adjusted budget","percent_changed":5.01},{"item":"Other","amount":7576397.0,"comparison":"Original budget to audited outcome","percent_changed":50.63},{"item":"Remuneration of councillors","amount":11876.0,"comparison":"Original to adjusted budget","percent_changed":0.72},{"item":"Remuneration of councillors","amount":61472.0,"comparison":"Original budget to audited outcome","percent_changed":3.73},{"item":"Transfers and subsidies","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0},{"item":"Transfers and subsidies","amount":3857172.0,"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":754000.0,"comparison":"Original to adjusted budget","percent_changed":5.03},{"item":"Contracted services","amount":-13640518.0,"comparison":"Original budget to audited outcome","percent_changed":-90.99},{"item":"Employee related costs","amount":-584600.0,"comparison":"Original to adjusted budget","percent_changed":-3.5},{"item":"Employee related costs","amount":-1268024.0,"comparison":"Original budget to audited outcome","percent_changed":-7.59},{"item":"Finance charges","amount":50000.0,"comparison":"Original to adjusted budget","percent_changed":33.33},{"item":"Finance charges","amount":425935.0,"comparison":"Original budget to audited outcome","percent_changed":283.96},{"item":"Other","amount":7410000.0,"comparison":"Original to adjusted budget","percent_changed":41.54},{"item":"Other","amount":5843106.0,"comparison":"Original budget to audited outcome","percent_changed":32.75},{"item":"Remuneration of councillors","amount":-4.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Remuneration of councillors","amount":52347.0,"comparison":"Original budget to audited outcome","percent_changed":2.97},{"item":"Transfers and subsidies","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Transfers and subsidies","amount":9647923.0,"comparison":"Original budget to audited outcome","percent_changed":5359.96}]},"spending_time_series":[{"amount":23511704.0,"budget_phase":"Adjusted Budget","financial_year":2012,"amount_type.code":"ADJB"},{"amount":25376000.0,"budget_phase":"Adjusted Budget","financial_year":2013,"amount_type.code":"ADJB"},{"amount":37824851.0,"budget_phase":"Adjusted Budget","financial_year":2014,"amount_type.code":"ADJB"},{"amount":59264396.0,"budget_phase":"Adjusted Budget","financial_year":2015,"amount_type.code":"ADJB"},{"amount":62374000.0,"budget_phase":"Adjusted Budget","financial_year":2016,"amount_type.code":"ADJB"},{"amount":29348097.0,"budget_phase":"Audited Actual","financial_year":2012,"amount_type.code":"AUDA"},{"amount":33710136.0,"budget_phase":"Audited Actual","financial_year":2013,"amount_type.code":"AUDA"},{"amount":42174937.0,"budget_phase":"Audited Actual","financial_year":2014,"amount_type.code":"AUDA"},{"amount":52695769.0,"budget_phase":"Audited Actual","financial_year":2015,"amount_type.code":"AUDA"},{"amount":69764000.0,"budget_phase":"Forecast 1 year ahead of budget year","financial_year":2017,"amount_type.code":"IBY1"},{"amount":72551000.0,"budget_phase":"Forecast 2 years ahead of budget year","financial_year":2018,"amount_type.code":"IBY2"},{"amount":23511120.0,"budget_phase":"Original Budget","financial_year":2012,"amount_type.code":"ORGB"},{"amount":25711000.0,"budget_phase":"Original Budget","financial_year":2013,"amount_type.code":"ORGB"},{"amount":42516000.0,"budget_phase":"Original Budget","financial_year":2014,"amount_type.code":"ORGB"},{"amount":51635000.0,"budget_phase":"Original Budget","financial_year":2015,"amount_type.code":"ORGB"},{"amount":70030679.0,"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":"good","result":0.48,"overunder":"over","cube_version":"v1"},{"date":2014,"rating":"bad","result":-20.52,"overunder":"under","cube_version":"v1"},{"date":2013,"rating":"good","result":-4.53,"overunder":"under","cube_version":"v1"},{"date":2012,"rating":"bad","result":-47.23,"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":12316322.0,"amount_type":"AUDA"},{"date":"2015","item":"Service Charges","amount":1465419.0,"amount_type":"AUDA"},{"date":"2015","item":"Rental income","amount":55215.0,"amount_type":"AUDA"},{"date":"2015","item":"Interest and investments","amount":120808.0,"amount_type":"AUDA"},{"date":"2015","item":"Fines","amount":4869897.0,"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":842250.0,"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":29.31},{"date":2014,"rating":"","result":29.82},{"date":2013,"rating":"","result":29.11},{"date":2012,"rating":"","result":29.69}],"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":-11.1,"overunder":"under","cube_version":"v1"},{"date":2014,"rating":"ave","result":11.5,"overunder":"over","cube_version":"v1"},{"date":2013,"rating":"bad","result":32.8,"overunder":"over","cube_version":"v1"},{"date":2012,"rating":"bad","result":24.8,"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":0.13,"cube_version":"v1"},{"date":2013,"rating":"bad","result":0.17,"cube_version":"v1"},{"date":2012,"rating":"bad","result":0.29,"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":2.56},{"date":2014,"rating":"","result":2.09},{"date":2013,"rating":"","result":2.68},{"date":2012,"rating":"","result":2.75}],"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":"good","result":100.0,"amount_type":"AUDA","cube_version":"v1"},{"date":"2014","year":2014,"rating":"bad","result":75.05,"amount_type":"AUDA","cube_version":"v1"},{"date":"2013","year":2013,"rating":"bad","result":79.7,"amount_type":"AUDA","cube_version":"v1"},{"date":"2012","year":2012,"rating":"bad","result":59.7,"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":2015,"value":2971573.0}],"category":"Community & Social Services"},{"values":[{"year":2012,"value":20404376.0},{"year":2013,"value":26205534.0},{"year":2014,"value":26173616.0},{"year":2015,"value":49724196.0}],"category":"Governance, Administration, Planning and Development"},{"values":[{"year":2012,"value":6744474.0},{"year":2013,"value":721227.0},{"year":2014,"value":6483512.0},{"year":2015,"value":0.0}],"category":"Road Transport"},{"values":[{"year":2012,"value":1302126.0},{"year":2013,"value":449375.0},{"year":2014,"value":0.0},{"year":2015,"value":0.0}],"category":"Waste Management"}],"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":["KZN276"],"disestablished_date":"2016-08-03","code":"KZN273"},"muni_contact":{"url":"http://www.big5falsebay.co.za","phone_number":"035 562 0040","street_address_1":"Library Building","street_address_2":"163 Zebra Street","street_address_3":"Hluhluwe","street_address_4":"3960"},"mayoral_staff":{"officials":[{"name":"Mrs CC Gumede","role":"Mayor/Executive Mayor","email":"nozie@big5falsebay.co.za","title":"Cllr","fax_number":"035 562 3106","office_phone":"035 562 0040 ext 226"},{"name":"Mr MA Mngadi","role":"Municipal Manager","email":"archie@big5falsebay.org.za","title":null,"secretary":{"name":"NP Mkhwanazi","role":"Secretary of Municipal Manager","email":"info@big5falsebay.co.za","title":"Ms","fax_number":"035 562 0988","office_phone":"035 562 0040"},"fax_number":"035 562 0988","office_phone":"035 562 0040"},{"name":null,"role":"Deputy Mayor/Executive Mayor","email":null,"title":null,"fax_number":null,"office_phone":null},{"name":"N Shandu","role":"Chief Financial Officer","email":"njabulo@big5falsebay.org.za","title":null,"secretary":{"name":"NP Mnaqele","role":"Secretary of Financial Manager","email":"nomthi@big5falsebay.co.za","title":"Ms","fax_number":"035 562 0899","office_phone":"035 562 0040"},"fax_number":"035 562 0988","office_phone":"035 562 0040"}],"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/KZN273%20The%20Big%205%20False%20Bay/KZN273%20The%20Big%205%20False%20Bay%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/KZN273%20The%20Big%20Five%20False%20Bay/KZN273%20The%20Big%20Five%20False%20Bay%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/KZN273%20The%20Big%20Five%20False%20Bay/KZN273%20The%20Big%20f%20False%20Bay%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/KZN273%20The%20Big%205%20False%20Bay/KZN273%20The%20Big%205%20False%20Bay%20Audit%20Report%202011-12.pdf"}]}}