{"indicators":{"grants":{"totals":{"2013":{"SCHD":{"national_conditional_grants":12867000.0},"TRFR":{"national_conditional_grants":12867000.0}},"2014":{"SCHD":{"national_conditional_grants":12623000.0},"TRFR":{"national_conditional_grants":12623000.0}},"2015":{"ACT":{"national_conditional_grants":11252903.0},"SCHD":{"national_conditional_grants":11293000.0},"TRFR":{"national_conditional_grants":11293000.0}},"2016":{"ACT":{"national_conditional_grants":14314411.0},"SCHD":{"national_conditional_grants":16117000.0},"TRFR":{"national_conditional_grants":14260000.0}}},"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":9567000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2013},{"amount.sum":9567000.0,"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},{"amount.sum":1000000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"SCHD","financial_year_end.year":2013},{"amount.sum":1000000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"TRFR","financial_year_end.year":2013}],"2014":[{"amount.sum":1650000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"SCHD","financial_year_end.year":2014},{"amount.sum":1650000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"TRFR","financial_year_end.year":2014},{"amount.sum":9083000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2014},{"amount.sum":9083000.0,"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":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":7478000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"ACT","financial_year_end.year":2015},{"amount.sum":7478000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2015},{"amount.sum":7478000.0,"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":1040903.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"ACT","financial_year_end.year":2015},{"amount.sum":1081000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"SCHD","financial_year_end.year":2015},{"amount.sum":1081000.0,"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":1857000.0,"grant.code":"MDTG","grant.label":"Municipal Demarcation Transition Grant","amount_type.code":"SCHD","financial_year_end.year":2016},{"amount.sum":10529997.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"ACT","financial_year_end.year":2016},{"amount.sum":10530000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2016},{"amount.sum":10530000.0,"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":1054414.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"ACT","financial_year_end.year":2016},{"amount.sum":1000000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"SCHD","financial_year_end.year":2016},{"amount.sum":1000000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"TRFR","financial_year_end.year":2016}]}},"cash_balance":{"ref":{"url":"http://mfma.treasury.gov.za/Media_Releases/The%20state%20of%20local%20government%20finances/Pages/default.aspx","title":"State of Local Government Finances"},"values":[{"date":2015,"rating":"good","result":18941481.0,"cube_version":"v1"},{"date":2014,"rating":"good","result":25867820.0,"cube_version":"v1"},{"date":2013,"rating":"good","result":23917000.0,"cube_version":"v1"},{"date":2012,"rating":"good","result":22524353.0,"cube_version":"v1"}],"formula":{"text":"= Cash available at year end","actual":["=",{"cube":"cflow","item_codes":["4200"],"amount_type":"AUDA"}]},"last_year":2015,"formula_v2":{"text":"= Cash available at year end","actual":["=",{"cube":"cflow_v2","item_codes":["0430"],"amount_type":"AUDA"}]},"result_type":"R"},"cash_coverage":{"ref":{"url":"http://mfma.treasury.gov.za/Media_Releases/The%20state%20of%20local%20government%20finances/Pages/default.aspx","title":"State of Local Government Finances"},"values":[{"date":2015,"rating":"good","result":5.0,"cube_version":"v1"},{"date":2014,"rating":"good","result":8.0,"cube_version":"v1"},{"date":2013,"rating":"good","result":8.6,"cube_version":"v1"},{"date":2012,"rating":"good","result":9.0,"cube_version":"v1"}],"formula":{"text":"= Cash available at year end / Operating Expenditure per month","actual":["=",{"cube":"cflow","item_codes":["4200"],"amount_type":"AUDA"},"/","(",{"cube":"incexp","item_codes":["4600"],"amount_type":"AUDA"},"/","12",")"]},"last_year":2015,"formula_v2":{"text":"= Cash available at year end / Operating Expenditure per month","actual":["=",{"cube":"cflow_v2","item_codes":["0430"],"amount_type":"AUDA"},"/","(",{"cube":"incexp_v2","item_codes":["3000","3100","3200","3300","3400","3500","3600","3700","3800","3900","4000","4100","4200","4300"],"amount_type":"AUDA"},"/","12",")"]},"result_type":"months"},"current_ratio":{"ref":{"url":"http://mfma.treasury.gov.za/Circulars/Pages/Circular71.aspx","title":"Circular 71"},"values":[{"date":2015,"year":2015,"assets":21329179.0,"rating":"good","result":1.63,"amount_type":"AUDA","liabilities":13047966.0,"cube_version":"v1"},{"date":2014,"year":2014,"assets":30044485.0,"rating":"good","result":1.52,"amount_type":"AUDA","liabilities":19754782.0,"cube_version":"v1"},{"date":2013,"year":2013,"assets":31469355.0,"rating":"ave","result":1.41,"amount_type":"AUDA","liabilities":22273657.0,"cube_version":"v1"},{"date":2012,"year":2012,"assets":29193098.0,"rating":"ave","result":1.34,"amount_type":"AUDA","liabilities":21865966.0,"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":18941481.0,"date":"2015","year":2015,"rating":"good","result":1.45,"amount_type":"ACT","liabilities":13047966.0,"cube_version":"v1","call_investment_deposits":0.0},{"cash":25868000.0,"date":"2014","year":2014,"rating":"good","result":1.31,"amount_type":"ACT","liabilities":19754782.0,"cube_version":"v1","call_investment_deposits":0.0},{"cash":24002714.0,"date":"2013","year":2013,"rating":"good","result":1.08,"amount_type":"ACT","liabilities":22273657.0,"cube_version":"v1","call_investment_deposits":0.0},{"cash":2409000.0,"date":"2012","year":2012,"rating":"good","result":1.04,"amount_type":"ACT","liabilities":21865966.0,"cube_version":"v1","call_investment_deposits":20386346.0}],"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":19540997.0,"percent":41.67},"total":46895705.0,"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":27354708.0,"percent":58.33}},"uifw_expenditure":{"ref":{"url":"http://mfma.treasury.gov.za/Circulars/Pages/Circular71.aspx","title":"Circular 71"},"values":[{"date":2015,"rating":"bad","result":26.35,"cube_version":"v1"},{"date":2014,"rating":"bad","result":36.81,"cube_version":"v1"},{"date":2013,"rating":"bad","result":80.72,"cube_version":"v1"},{"date":2012,"rating":"bad","result":57.91,"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":-74408.0,"comparison":"Original to adjusted budget","percent_changed":-40.97},{"item":"Fines","amount":-56768.0,"comparison":"Original budget to audited outcome","percent_changed":-31.26},{"item":"Government Transfers","amount":483552.0,"comparison":"Original to adjusted budget","percent_changed":3.73},{"item":"Government Transfers","amount":9873716.0,"comparison":"Original budget to audited outcome","percent_changed":76.19},{"item":"Interest and investments","amount":150000.0,"comparison":"Original to adjusted budget","percent_changed":25.16},{"item":"Interest and investments","amount":223349.0,"comparison":"Original budget to audited outcome","percent_changed":37.46},{"item":"Licenses and Permits","amount":-410001.0,"comparison":"Original to adjusted budget","percent_changed":-72.7},{"item":"Licenses and Permits","amount":-464976.0,"comparison":"Original budget to audited outcome","percent_changed":-82.45},{"item":"Other","amount":787200.0,"comparison":"Original to adjusted budget","percent_changed":689.25},{"item":"Other","amount":331771.0,"comparison":"Original budget to audited outcome","percent_changed":290.49},{"item":"Property rates","amount":5381558.0,"comparison":"Original to adjusted budget","percent_changed":54.72},{"item":"Property rates","amount":6116975.0,"comparison":"Original budget to audited outcome","percent_changed":62.2},{"item":"Rental income","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Rental income","amount":-138767.0,"comparison":"Original budget to audited outcome","percent_changed":-36.48},{"item":"Service Charges","amount":110127.0,"comparison":"Original to adjusted budget","percent_changed":6.09},{"item":"Service Charges","amount":421670.0,"comparison":"Original budget to audited outcome","percent_changed":23.31}],"2013":[{"item":"Fines","amount":60400.0,"comparison":"Original to adjusted budget","percent_changed":172.57},{"item":"Fines","amount":37500.0,"comparison":"Original budget to audited outcome","percent_changed":107.14},{"item":"Government Transfers","amount":-1759315.0,"comparison":"Original to adjusted budget","percent_changed":-6.82},{"item":"Government Transfers","amount":653651.0,"comparison":"Original budget to audited outcome","percent_changed":2.53},{"item":"Interest and investments","amount":227748.0,"comparison":"Original to adjusted budget","percent_changed":39.1},{"item":"Interest and investments","amount":348587.0,"comparison":"Original budget to audited outcome","percent_changed":59.85},{"item":"Licenses and Permits","amount":-373994.0,"comparison":"Original to adjusted budget","percent_changed":-83.11},{"item":"Licenses and Permits","amount":-385275.0,"comparison":"Original budget to audited outcome","percent_changed":-85.62},{"item":"Other","amount":-1429332.0,"comparison":"Original to adjusted budget","percent_changed":-73.41},{"item":"Other","amount":-1538101.0,"comparison":"Original budget to audited outcome","percent_changed":-79.0},{"item":"Property rates","amount":-11274.0,"comparison":"Original to adjusted budget","percent_changed":-0.09},{"item":"Property rates","amount":-312560.0,"comparison":"Original budget to audited outcome","percent_changed":-2.44},{"item":"Rental income","amount":-85002.0,"comparison":"Original to adjusted budget","percent_changed":-21.1},{"item":"Rental income","amount":-104577.0,"comparison":"Original budget to audited outcome","percent_changed":-25.96},{"item":"Service Charges","amount":-290696.0,"comparison":"Original to adjusted budget","percent_changed":-11.65},{"item":"Service Charges","amount":-374358.0,"comparison":"Original budget to audited outcome","percent_changed":-15.0}],"2014":[{"item":"Fines","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Fines","amount":10636.0,"comparison":"Original budget to audited outcome","percent_changed":10.69},{"item":"Government Transfers","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Government Transfers","amount":6816445.0,"comparison":"Original budget to audited outcome","percent_changed":26.29},{"item":"Interest and investments","amount":-117469.0,"comparison":"Original to adjusted budget","percent_changed":-11.04},{"item":"Interest and investments","amount":125846.0,"comparison":"Original budget to audited outcome","percent_changed":11.83},{"item":"Licenses and Permits","amount":52603.0,"comparison":"Original to adjusted budget","percent_changed":17.69},{"item":"Licenses and Permits","amount":-96370.0,"comparison":"Original budget to audited outcome","percent_changed":-32.41},{"item":"Other","amount":7097445.0,"comparison":"Original to adjusted budget","percent_changed":420.6},{"item":"Other","amount":-1232913.0,"comparison":"Original budget to audited outcome","percent_changed":-73.06},{"item":"Property rates","amount":-350221.0,"comparison":"Original to adjusted budget","percent_changed":-2.66},{"item":"Property rates","amount":2178277.0,"comparison":"Original budget to audited outcome","percent_changed":16.56},{"item":"Rental income","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Rental income","amount":-29822.0,"comparison":"Original budget to audited outcome","percent_changed":-8.96},{"item":"Service Charges","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Service Charges","amount":40646.0,"comparison":"Original budget to audited outcome","percent_changed":1.95}],"2015":[{"item":"Fines","amount":10626.0,"comparison":"Original to adjusted budget","percent_changed":9.94},{"item":"Fines","amount":-8774.0,"comparison":"Original budget to audited outcome","percent_changed":-8.21},{"item":"Government Transfers","amount":-7478000.0,"comparison":"Original to adjusted budget","percent_changed":-29.06},{"item":"Government Transfers","amount":1623708.0,"comparison":"Original budget to audited outcome","percent_changed":6.31},{"item":"Interest and investments","amount":-177909.0,"comparison":"Original to adjusted budget","percent_changed":-11.54},{"item":"Interest and investments","amount":-382716.0,"comparison":"Original budget to audited outcome","percent_changed":-24.83},{"item":"Licenses and Permits","amount":-287334.0,"comparison":"Original to adjusted budget","percent_changed":-38.78},{"item":"Licenses and Permits","amount":-668041.0,"comparison":"Original budget to audited outcome","percent_changed":-90.16},{"item":"Other","amount":4020211.0,"comparison":"Original to adjusted budget","percent_changed":174.32},{"item":"Other","amount":-654255.0,"comparison":"Original budget to audited outcome","percent_changed":-28.37},{"item":"Property rates","amount":5971.0,"comparison":"Original to adjusted budget","percent_changed":0.04},{"item":"Property rates","amount":-581342.0,"comparison":"Original budget to audited outcome","percent_changed":-3.99},{"item":"Rental income","amount":-32485.0,"comparison":"Original to adjusted budget","percent_changed":-9.21},{"item":"Rental income","amount":-10520.0,"comparison":"Original budget to audited outcome","percent_changed":-2.98},{"item":"Service Charges","amount":92913.0,"comparison":"Original to adjusted budget","percent_changed":4.29},{"item":"Service Charges","amount":81735.0,"comparison":"Original budget to audited outcome","percent_changed":3.78}]},"income_time_series":[{"amount":32866570.0,"budget_phase":"Adjusted Budget","financial_year":2012,"amount_type.code":"ADJB"},{"amount":40845548.0,"budget_phase":"Adjusted Budget","financial_year":2013,"amount_type.code":"ADJB"},{"amount":51320615.0,"budget_phase":"Adjusted Budget","financial_year":2014,"amount_type.code":"ADJB"},{"amount":43649903.0,"budget_phase":"Adjusted Budget","financial_year":2015,"amount_type.code":"ADJB"},{"amount":48372724.0,"budget_phase":"Adjusted Budget","financial_year":2016,"amount_type.code":"ADJB"},{"amount":42745512.0,"budget_phase":"Audited Actual","financial_year":2012,"amount_type.code":"AUDA"},{"amount":42831880.0,"budget_phase":"Audited Actual","financial_year":2013,"amount_type.code":"AUDA"},{"amount":52451002.0,"budget_phase":"Audited Actual","financial_year":2014,"amount_type.code":"AUDA"},{"amount":46895705.0,"budget_phase":"Audited Actual","financial_year":2015,"amount_type.code":"AUDA"},{"amount":49953079.0,"budget_phase":"Forecast 1 year ahead of budget year","financial_year":2017,"amount_type.code":"IBY1"},{"amount":54848884.0,"budget_phase":"Forecast 2 years ahead of budget year","financial_year":2018,"amount_type.code":"IBY2"},{"amount":26438542.0,"budget_phase":"Original Budget","financial_year":2012,"amount_type.code":"ORGB"},{"amount":44507013.0,"budget_phase":"Original Budget","financial_year":2013,"amount_type.code":"ORGB"},{"amount":44638257.0,"budget_phase":"Original Budget","financial_year":2014,"amount_type.code":"ORGB"},{"amount":47495910.0,"budget_phase":"Original Budget","financial_year":2015,"amount_type.code":"ORGB"},{"amount":51618041.0,"budget_phase":"Original Budget","financial_year":2016,"amount_type.code":"ORGB"}],"spending_adjustments":{"2012":[{"item":"Bulk purchases","amount":58898.0,"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":-112353.0,"comparison":"Original to adjusted budget","percent_changed":-1.51},{"item":"Contracted services","amount":-3265772.0,"comparison":"Original budget to audited outcome","percent_changed":-43.9},{"item":"Employee related costs","amount":1765997.0,"comparison":"Original to adjusted budget","percent_changed":17.08},{"item":"Employee related costs","amount":1826715.0,"comparison":"Original budget to audited outcome","percent_changed":17.66},{"item":"Finance charges","amount":-367205.0,"comparison":"Original to adjusted budget","percent_changed":-73.44},{"item":"Finance charges","amount":-314616.0,"comparison":"Original budget to audited outcome","percent_changed":-62.92},{"item":"Other","amount":-191722.0,"comparison":"Original to adjusted budget","percent_changed":-2.96},{"item":"Other","amount":5868542.0,"comparison":"Original budget to audited outcome","percent_changed":90.5},{"item":"Remuneration of councillors","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Remuneration of councillors","amount":-402047.0,"comparison":"Original budget to audited outcome","percent_changed":-28.77},{"item":"Transfers and subsidies","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0},{"item":"Transfers and subsidies","amount":0.0,"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":1787472.0,"comparison":"Original to adjusted budget","percent_changed":41.59},{"item":"Contracted services","amount":855037.0,"comparison":"Original budget to audited outcome","percent_changed":19.9},{"item":"Employee related costs","amount":-563243.0,"comparison":"Original to adjusted budget","percent_changed":-4.19},{"item":"Employee related costs","amount":-848815.0,"comparison":"Original budget to audited outcome","percent_changed":-6.31},{"item":"Finance charges","amount":-110543.0,"comparison":"Original to adjusted budget","percent_changed":-14.35},{"item":"Finance charges","amount":-556132.0,"comparison":"Original budget to audited outcome","percent_changed":-72.17},{"item":"Other","amount":3305372.0,"comparison":"Original to adjusted budget","percent_changed":21.96},{"item":"Other","amount":-1142970.0,"comparison":"Original budget to audited outcome","percent_changed":-7.59},{"item":"Remuneration of councillors","amount":137742.0,"comparison":"Original to adjusted budget","percent_changed":10.41},{"item":"Remuneration of councillors","amount":138051.0,"comparison":"Original budget to audited outcome","percent_changed":10.43},{"item":"Transfers and subsidies","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0},{"item":"Transfers and subsidies","amount":0.0,"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":1386000.0,"comparison":"Original to adjusted budget","percent_changed":20.59},{"item":"Contracted services","amount":-2996878.0,"comparison":"Original budget to audited outcome","percent_changed":-44.53},{"item":"Employee related costs","amount":108340.0,"comparison":"Original to adjusted budget","percent_changed":0.62},{"item":"Employee related costs","amount":-2199954.0,"comparison":"Original budget to audited outcome","percent_changed":-12.67},{"item":"Finance charges","amount":-57442.0,"comparison":"Original to adjusted budget","percent_changed":-23.89},{"item":"Finance charges","amount":26000.0,"comparison":"Original budget to audited outcome","percent_changed":10.81},{"item":"Other","amount":6861934.0,"comparison":"Original to adjusted budget","percent_changed":85.39},{"item":"Other","amount":9981153.0,"comparison":"Original budget to audited outcome","percent_changed":124.21},{"item":"Remuneration of councillors","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Remuneration of councillors","amount":1.0,"comparison":"Original budget to audited outcome","percent_changed":0.0},{"item":"Transfers and subsidies","amount":-1602381.0,"comparison":"Original to adjusted budget","percent_changed":-100.0},{"item":"Transfers and subsidies","amount":-1602381.0,"comparison":"Original budget to audited outcome","percent_changed":-100.0}],"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":2344965.0,"comparison":"Original to adjusted budget","percent_changed":30.32},{"item":"Contracted services","amount":-3375380.0,"comparison":"Original budget to audited outcome","percent_changed":-43.65},{"item":"Employee related costs","amount":-369539.0,"comparison":"Original to adjusted budget","percent_changed":-1.98},{"item":"Employee related costs","amount":-1325334.0,"comparison":"Original budget to audited outcome","percent_changed":-7.08},{"item":"Finance charges","amount":-1.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Finance charges","amount":4683.0,"comparison":"Original budget to audited outcome","percent_changed":2.92},{"item":"Other","amount":1837069.0,"comparison":"Original to adjusted budget","percent_changed":16.25},{"item":"Other","amount":10701815.0,"comparison":"Original budget to audited outcome","percent_changed":94.66},{"item":"Remuneration of councillors","amount":150408.0,"comparison":"Original to adjusted budget","percent_changed":9.76},{"item":"Remuneration of councillors","amount":160548.0,"comparison":"Original budget to audited outcome","percent_changed":10.42},{"item":"Transfers and subsidies","amount":-330707.0,"comparison":"Original to adjusted budget","percent_changed":-59.19},{"item":"Transfers and subsidies","amount":-379851.0,"comparison":"Original budget to audited outcome","percent_changed":-67.99}]},"spending_time_series":[{"amount":27316596.0,"budget_phase":"Adjusted Budget","financial_year":2012,"amount_type.code":"ADJB"},{"amount":39448048.0,"budget_phase":"Adjusted Budget","financial_year":2013,"amount_type.code":"ADJB"},{"amount":42234901.0,"budget_phase":"Adjusted Budget","financial_year":2014,"amount_type.code":"ADJB"},{"amount":43637695.0,"budget_phase":"Adjusted Budget","financial_year":2015,"amount_type.code":"ADJB"},{"amount":48371257.0,"budget_phase":"Adjusted Budget","financial_year":2016,"amount_type.code":"ADJB"},{"amount":29875803.0,"budget_phase":"Audited Actual","financial_year":2012,"amount_type.code":"AUDA"},{"amount":33336419.0,"budget_phase":"Audited Actual","financial_year":2013,"amount_type.code":"AUDA"},{"amount":38746391.0,"budget_phase":"Audited Actual","financial_year":2014,"amount_type.code":"AUDA"},{"amount":45791981.0,"budget_phase":"Audited Actual","financial_year":2015,"amount_type.code":"AUDA"},{"amount":42275277.0,"budget_phase":"Forecast 1 year ahead of budget year","financial_year":2017,"amount_type.code":"IBY1"},{"amount":47014671.0,"budget_phase":"Forecast 2 years ahead of budget year","financial_year":2018,"amount_type.code":"IBY2"},{"amount":26162981.0,"budget_phase":"Original Budget","financial_year":2012,"amount_type.code":"ORGB"},{"amount":34891248.0,"budget_phase":"Original Budget","financial_year":2013,"amount_type.code":"ORGB"},{"amount":35538450.0,"budget_phase":"Original Budget","financial_year":2014,"amount_type.code":"ORGB"},{"amount":40005500.0,"budget_phase":"Original Budget","financial_year":2015,"amount_type.code":"ORGB"},{"amount":44076810.0,"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":-25.68,"overunder":"under","cube_version":"v1"},{"date":2014,"rating":"bad","result":35.34,"overunder":"over","cube_version":"v1"},{"date":2013,"rating":"bad","result":83.51,"overunder":"over","cube_version":"v1"},{"date":2012,"rating":"bad","result":-51.79,"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":13971279.0,"amount_type":"AUDA"},{"date":"2015","item":"Service Charges","amount":2245923.0,"amount_type":"AUDA"},{"date":"2015","item":"Rental income","amount":342382.0,"amount_type":"AUDA"},{"date":"2015","item":"Interest and investments","amount":1158513.0,"amount_type":"AUDA"},{"date":"2015","item":"Fines","amount":98100.0,"amount_type":"AUDA"},{"date":"2015","item":"Licenses and Permits","amount":72886.0,"amount_type":"AUDA"},{"date":"2015","item":"Agency services","amount":0.0,"amount_type":"AUDA"},{"date":"2015","item":"Other","amount":1651914.0,"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":37.96},{"date":2014,"rating":"","result":39.15},{"date":2013,"rating":"","result":37.79},{"date":2012,"rating":"","result":40.73}],"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":"good","result":4.9,"overunder":"over","cube_version":"v1"},{"date":2014,"rating":"ave","result":-8.3,"overunder":"under","cube_version":"v1"},{"date":2013,"rating":"bad","result":-15.5,"overunder":"under","cube_version":"v1"},{"date":2012,"rating":"ave","result":9.4,"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":9.52},{"date":2014,"rating":"","result":9.63},{"date":2013,"rating":"","result":15.46},{"date":2012,"rating":"","result":13.97}],"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":89.92,"amount_type":"AUDA","cube_version":"v1"},{"date":"2014","year":2014,"rating":"good","result":94.94,"amount_type":"AUDA","cube_version":"v1"},{"date":"2013","year":2013,"rating":"bad","result":83.43,"amount_type":"AUDA","cube_version":"v1"},{"date":"2012","year":2012,"rating":"good","result":100.0,"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":6173296.0},{"year":2013,"value":9736031.0},{"year":2014,"value":11020027.0},{"year":2015,"value":10660301.0}],"category":"Community & Social Services"},{"values":[{"year":2012,"value":18214313.0},{"year":2013,"value":19093296.0},{"year":2014,"value":24328423.0},{"year":2015,"value":31718276.0}],"category":"Governance, Administration, Planning and Development"},{"values":[{"year":2012,"value":637736.0},{"year":2013,"value":889152.0},{"year":2014,"value":738665.0},{"year":2015,"value":1090648.0}],"category":"Other"},{"values":[{"year":2012,"value":1179283.0},{"year":2013,"value":2036213.0},{"year":2014,"value":1200930.0},{"year":2015,"value":710691.0}],"category":"Road Transport"},{"values":[{"year":2012,"value":3671175.0},{"year":2013,"value":1581727.0},{"year":2014,"value":1458346.0},{"year":2015,"value":1612065.0}],"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":["KZN436"],"disestablished_date":"2016-08-03","code":"KZN432"},"muni_contact":{"url":"http://www.kwasani.co.za","phone_number":"033 702 1060","street_address_1":"Kwa Sani Municipality","street_address_2":"32 Arbuckle Street","street_address_3":"Himeville","street_address_4":"3256"},"mayoral_staff":{"officials":[{"name":"M Banda","role":"Mayor/Executive Mayor","email":"mayor@kwasani.co.za","title":"Cllr","fax_number":"033 702 1148","office_phone":"033 702 1060"},{"name":"NC James","role":"Municipal Manager","email":"mm@kwasani.co.za","title":"Ms","secretary":{"name":"SP Ndlovu","role":"Secretary of Municipal Manager","email":"mm@kwasani.co.za","title":null,"fax_number":"033 702 1148","office_phone":"033 702 1060"},"fax_number":"033 702 1148","office_phone":"033 702 1060"},{"name":"I Ndlovu","role":"Deputy Mayor/Executive Mayor","email":"mayor@kwasani.co.za","title":null,"fax_number":"033 702 1148","office_phone":"033 702 1060"},{"name":"Tando Mkwetsu","role":"Chief Financial Officer","email":"cfo@kwasani.co.za","title":"Mr","secretary":{"name":"Tanya Piper","role":"Secretary of Financial Manager","email":"tanya@kwasani.co.za","title":null,"fax_number":"033 702 1148","office_phone":"033 702 1060"},"fax_number":"033 702 1148","office_phone":"033 702 1060"}],"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/KZN432%20KwaSani/KZN432%20Kwa%20Sani%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/KZN432%20Kwa%20Sani/KZN432%20Kwa%20Sani%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/KZN432%20Kwa%20Sani/KZN432%20Kwa%20Sani%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/KZN432%20Kwa-Sani/KZN432%20Kwa%20Sani%20Audit%20Report%202011-12.pdf"}]}}