{"indicators":{"grants":{"totals":{"2013":{"SCHD":{"national_conditional_grants":31309000.0},"TRFR":{"national_conditional_grants":20277000.0}},"2014":{"SCHD":{"national_conditional_grants":58786000.0},"TRFR":{"national_conditional_grants":47023000.0}},"2015":{"ACT":{"national_conditional_grants":27183404.0},"SCHD":{"national_conditional_grants":38554000.0},"TRFR":{"national_conditional_grants":28149000.0}},"2016":{"ACT":{"national_conditional_grants":19191541.0},"SCHD":{"national_conditional_grants":126342000.0},"TRFR":{"national_conditional_grants":28996000.0}}},"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":11032000.0,"grant.code":"IN7G","grant.label":"Integrated National Electrification Programme (Allocation in-kind) Grant","amount_type.code":"SCHD","financial_year_end.year":2013},{"amount.sum":16977000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2013},{"amount.sum":16977000.0,"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":24700000.0,"grant.code":"DRG","grant.label":"Municipal Disaster Grant","amount_type.code":"SCHD","financial_year_end.year":2014},{"amount.sum":24700000.0,"grant.code":"DRG","grant.label":"Municipal Disaster Grant","amount_type.code":"TRFR","financial_year_end.year":2014},{"amount.sum":1650000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"SCHD","financial_year_end.year":2014},{"amount.sum":1650000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"TRFR","financial_year_end.year":2014},{"amount.sum":11763000.0,"grant.code":"IN7G","grant.label":"Integrated National Electrification Programme (Allocation in-kind) Grant","amount_type.code":"SCHD","financial_year_end.year":2014},{"amount.sum":18783000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2014},{"amount.sum":18783000.0,"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":10405000.0,"grant.code":"IN7G","grant.label":"Integrated National Electrification Programme (Allocation in-kind) Grant","amount_type.code":"SCHD","financial_year_end.year":2015},{"amount.sum":23092404.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"ACT","financial_year_end.year":2015},{"amount.sum":24058000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2015},{"amount.sum":24058000.0,"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":1357000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"ACT","financial_year_end.year":2015},{"amount.sum":1357000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"SCHD","financial_year_end.year":2015},{"amount.sum":1357000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"TRFR","financial_year_end.year":2015}],"2016":[{"amount.sum":680261.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"ACT","financial_year_end.year":2016},{"amount.sum":1875000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"SCHD","financial_year_end.year":2016},{"amount.sum":1875000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"TRFR","financial_year_end.year":2016},{"amount.sum":97346000.0,"grant.code":"IN7G","grant.label":"Integrated National Electrification Programme (Allocation in-kind) Grant","amount_type.code":"SCHD","financial_year_end.year":2016},{"amount.sum":17478676.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"ACT","financial_year_end.year":2016},{"amount.sum":25060000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2016},{"amount.sum":25060000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2016},{"amount.sum":234121.0,"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":798483.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"ACT","financial_year_end.year":2016},{"amount.sum":1131000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"SCHD","financial_year_end.year":2016},{"amount.sum":1131000.0,"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":32874715.0,"cube_version":"v1"},{"date":2014,"rating":"good","result":24233669.0,"cube_version":"v1"},{"date":2013,"rating":"good","result":29508052.0,"cube_version":"v1"},{"date":2012,"rating":"good","result":9236333.0,"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":5.7,"cube_version":"v1"},{"date":2014,"rating":"good","result":4.2,"cube_version":"v1"},{"date":2013,"rating":"good","result":6.5,"cube_version":"v1"},{"date":2012,"rating":"ave","result":2.5,"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":41610676.0,"rating":"good","result":1.82,"amount_type":"AUDA","liabilities":22898000.0,"cube_version":"v1"},{"date":2014,"year":2014,"assets":22305179.0,"rating":"bad","result":0.83,"amount_type":"AUDA","liabilities":26939329.0,"cube_version":"v1"},{"date":2013,"year":2013,"assets":40718544.0,"rating":"bad","result":0.78,"amount_type":"AUDA","liabilities":51965623.0,"cube_version":"v1"},{"date":2012,"year":2012,"assets":12879070.0,"rating":"bad","result":0.36,"amount_type":"AUDA","liabilities":35678973.0,"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":32874715.0,"date":"2015","year":2015,"rating":"good","result":1.44,"amount_type":"ACT","liabilities":22898000.0,"cube_version":"v1","call_investment_deposits":0.0},{"cash":4281522.0,"date":"2014","year":2014,"rating":"bad","result":0.16,"amount_type":"ACT","liabilities":26939329.0,"cube_version":"v1","call_investment_deposits":0.0},{"cash":20368910.0,"date":"2013","year":2013,"rating":"bad","result":0.39,"amount_type":"ACT","liabilities":51965623.0,"cube_version":"v1","call_investment_deposits":0.0},{"cash":97192.0,"date":"2012","year":2012,"rating":"bad","result":0.0,"amount_type":"ACT","liabilities":35678973.0,"cube_version":"v1","call_investment_deposits":0.0}],"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":12586571.0,"percent":11.56},"total":108916358.0,"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":96329787.0,"percent":88.44}},"uifw_expenditure":{"ref":{"url":"http://mfma.treasury.gov.za/Circulars/Pages/Circular71.aspx","title":"Circular 71"},"values":[{"date":2015,"rating":"bad","result":3.17,"cube_version":"v1"},{"date":2014,"rating":"good","result":0.0,"cube_version":"v1"},{"date":2013,"rating":"good","result":0.0,"cube_version":"v1"},{"date":2012,"rating":"bad","result":29.53,"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":0.0},{"item":"Fines","amount":-54020.0,"comparison":"Original budget to audited outcome","percent_changed":-21.61},{"item":"Government Transfers","amount":-18658437.0,"comparison":"Original to adjusted budget","percent_changed":-23.44},{"item":"Government Transfers","amount":-18937898.0,"comparison":"Original budget to audited outcome","percent_changed":-23.8},{"item":"Interest and investments","amount":247500.0,"comparison":"Original to adjusted budget","percent_changed":133.78},{"item":"Interest and investments","amount":1353243.0,"comparison":"Original budget to audited outcome","percent_changed":731.48},{"item":"Licenses and Permits","amount":1188360.0,"comparison":"Original to adjusted budget","percent_changed":39.27},{"item":"Licenses and Permits","amount":-735928.0,"comparison":"Original budget to audited outcome","percent_changed":-24.32},{"item":"Other","amount":195049.0,"comparison":"Original to adjusted budget","percent_changed":5.86},{"item":"Other","amount":-1007209.0,"comparison":"Original budget to audited outcome","percent_changed":-30.24},{"item":"Property rates","amount":-618733.0,"comparison":"Original to adjusted budget","percent_changed":-15.19},{"item":"Property rates","amount":-757698.0,"comparison":"Original budget to audited outcome","percent_changed":-18.6},{"item":"Rental income","amount":-234460.0,"comparison":"Original to adjusted budget","percent_changed":-100.0},{"item":"Rental income","amount":-170755.0,"comparison":"Original budget to audited outcome","percent_changed":-72.83},{"item":"Service Charges","amount":-5662378.0,"comparison":"Original to adjusted budget","percent_changed":-93.03},{"item":"Service Charges","amount":-5861876.0,"comparison":"Original budget to audited outcome","percent_changed":-96.31}],"2013":[{"item":"Fines","amount":null,"comparison":"Original to adjusted budget","percent_changed":null},{"item":"Fines","amount":263020.0,"comparison":"Original budget to audited outcome","percent_changed":95.64},{"item":"Government Transfers","amount":null,"comparison":"Original to adjusted budget","percent_changed":null},{"item":"Government Transfers","amount":-25723978.0,"comparison":"Original budget to audited outcome","percent_changed":-28.54},{"item":"Interest and investments","amount":null,"comparison":"Original to adjusted budget","percent_changed":null},{"item":"Interest and investments","amount":772725.0,"comparison":"Original budget to audited outcome","percent_changed":379.72},{"item":"Licenses and Permits","amount":null,"comparison":"Original to adjusted budget","percent_changed":null},{"item":"Licenses and Permits","amount":-2321743.0,"comparison":"Original budget to audited outcome","percent_changed":-52.42},{"item":"Other","amount":null,"comparison":"Original to adjusted budget","percent_changed":null},{"item":"Other","amount":-493954.0,"comparison":"Original budget to audited outcome","percent_changed":-29.18},{"item":"Property rates","amount":null,"comparison":"Original to adjusted budget","percent_changed":null},{"item":"Property rates","amount":-1014369.0,"comparison":"Original budget to audited outcome","percent_changed":-41.32},{"item":"Rental income","amount":null,"comparison":"Original to adjusted budget","percent_changed":null},{"item":"Rental income","amount":-202791.0,"comparison":"Original budget to audited outcome","percent_changed":-78.63},{"item":"Service Charges","amount":null,"comparison":"Original to adjusted budget","percent_changed":null},{"item":"Service Charges","amount":-464435.0,"comparison":"Original budget to audited outcome","percent_changed":-65.12}],"2014":[{"item":"Fines","amount":-100000.0,"comparison":"Original to adjusted budget","percent_changed":-34.47},{"item":"Fines","amount":132535.0,"comparison":"Original budget to audited outcome","percent_changed":45.68},{"item":"Government Transfers","amount":20604214.0,"comparison":"Original to adjusted budget","percent_changed":26.22},{"item":"Government Transfers","amount":10104916.0,"comparison":"Original budget to audited outcome","percent_changed":12.86},{"item":"Interest and investments","amount":280000.0,"comparison":"Original to adjusted budget","percent_changed":18.1},{"item":"Interest and investments","amount":-36843.0,"comparison":"Original budget to audited outcome","percent_changed":-2.38},{"item":"Licenses and Permits","amount":-457012.0,"comparison":"Original to adjusted budget","percent_changed":-12.82},{"item":"Licenses and Permits","amount":-1364830.0,"comparison":"Original budget to audited outcome","percent_changed":-38.28},{"item":"Other","amount":1295505.0,"comparison":"Original to adjusted budget","percent_changed":38.12},{"item":"Other","amount":243616.0,"comparison":"Original budget to audited outcome","percent_changed":7.17},{"item":"Property rates","amount":-1850000.0,"comparison":"Original to adjusted budget","percent_changed":-46.25},{"item":"Property rates","amount":-2701439.0,"comparison":"Original budget to audited outcome","percent_changed":-67.54},{"item":"Rental income","amount":-48038.0,"comparison":"Original to adjusted budget","percent_changed":-40.4},{"item":"Rental income","amount":-46379.0,"comparison":"Original budget to audited outcome","percent_changed":-39.01},{"item":"Service Charges","amount":-433150.0,"comparison":"Original to adjusted budget","percent_changed":-42.22},{"item":"Service Charges","amount":-483805.0,"comparison":"Original budget to audited outcome","percent_changed":-47.15}],"2015":[{"item":"Fines","amount":87228.0,"comparison":"Original to adjusted budget","percent_changed":43.45},{"item":"Fines","amount":157628.0,"comparison":"Original budget to audited outcome","percent_changed":78.51},{"item":"Government Transfers","amount":3223997.0,"comparison":"Original to adjusted budget","percent_changed":3.46},{"item":"Government Transfers","amount":3209784.0,"comparison":"Original budget to audited outcome","percent_changed":3.45},{"item":"Interest and investments","amount":-496426.0,"comparison":"Original to adjusted budget","percent_changed":-37.61},{"item":"Interest and investments","amount":304548.0,"comparison":"Original budget to audited outcome","percent_changed":23.07},{"item":"Licenses and Permits","amount":-257379.0,"comparison":"Original to adjusted budget","percent_changed":-7.84},{"item":"Licenses and Permits","amount":-611082.0,"comparison":"Original budget to audited outcome","percent_changed":-18.62},{"item":"Other","amount":222019.0,"comparison":"Original to adjusted budget","percent_changed":5.75},{"item":"Other","amount":730043.0,"comparison":"Original budget to audited outcome","percent_changed":18.91},{"item":"Property rates","amount":-239612.0,"comparison":"Original to adjusted budget","percent_changed":-11.14},{"item":"Property rates","amount":-160077.0,"comparison":"Original budget to audited outcome","percent_changed":-7.45},{"item":"Rental income","amount":8009.0,"comparison":"Original to adjusted budget","percent_changed":10.7},{"item":"Rental income","amount":44757.0,"comparison":"Original budget to audited outcome","percent_changed":59.81},{"item":"Service Charges","amount":281014.0,"comparison":"Original to adjusted budget","percent_changed":29.79},{"item":"Service Charges","amount":290059.0,"comparison":"Original budget to audited outcome","percent_changed":30.75}]},"income_time_series":[{"amount":73229455.0,"budget_phase":"Adjusted Budget","financial_year":2012,"amount_type.code":"ADJB"},{"amount":111829626.0,"budget_phase":"Adjusted Budget","financial_year":2014,"amount_type.code":"ADJB"},{"amount":107779548.0,"budget_phase":"Adjusted Budget","financial_year":2015,"amount_type.code":"ADJB"},{"amount":131995077.0,"budget_phase":"Adjusted Budget","financial_year":2016,"amount_type.code":"ADJB"},{"amount":70600413.0,"budget_phase":"Audited Actual","financial_year":2012,"amount_type.code":"AUDA"},{"amount":70976573.0,"budget_phase":"Audited Actual","financial_year":2013,"amount_type.code":"AUDA"},{"amount":98385878.0,"budget_phase":"Audited Actual","financial_year":2014,"amount_type.code":"AUDA"},{"amount":108916358.0,"budget_phase":"Audited Actual","financial_year":2015,"amount_type.code":"AUDA"},{"amount":131129622.0,"budget_phase":"Forecast 1 year ahead of budget year","financial_year":2017,"amount_type.code":"IBY1"},{"amount":132275178.0,"budget_phase":"Forecast 2 years ahead of budget year","financial_year":2018,"amount_type.code":"IBY2"},{"amount":96772554.0,"budget_phase":"Original Budget","financial_year":2012,"amount_type.code":"ORGB"},{"amount":100162098.0,"budget_phase":"Original Budget","financial_year":2013,"amount_type.code":"ORGB"},{"amount":92538107.0,"budget_phase":"Original Budget","financial_year":2014,"amount_type.code":"ORGB"},{"amount":104950698.0,"budget_phase":"Original Budget","financial_year":2015,"amount_type.code":"ORGB"},{"amount":128917450.0,"budget_phase":"Original Budget","financial_year":2016,"amount_type.code":"ORGB"}],"spending_adjustments":{"2012":[{"item":"Bulk purchases","amount":-350000.0,"comparison":"Original to adjusted budget","percent_changed":-100.0},{"item":"Bulk purchases","amount":-350000.0,"comparison":"Original budget to audited outcome","percent_changed":-100.0},{"item":"Contracted services","amount":-617921.0,"comparison":"Original to adjusted budget","percent_changed":-29.63},{"item":"Contracted services","amount":82392.0,"comparison":"Original budget to audited outcome","percent_changed":3.95},{"item":"Employee related costs","amount":-6910620.0,"comparison":"Original to adjusted budget","percent_changed":-15.53},{"item":"Employee related costs","amount":-19333338.0,"comparison":"Original budget to audited outcome","percent_changed":-43.45},{"item":"Finance charges","amount":-200000.0,"comparison":"Original to adjusted budget","percent_changed":-62.6},{"item":"Finance charges","amount":1797513.0,"comparison":"Original budget to audited outcome","percent_changed":562.61},{"item":"Other","amount":-5652536.0,"comparison":"Original to adjusted budget","percent_changed":-22.53},{"item":"Other","amount":-17471979.0,"comparison":"Original budget to audited outcome","percent_changed":-69.64},{"item":"Remuneration of councillors","amount":470326.0,"comparison":"Original to adjusted budget","percent_changed":7.57},{"item":"Remuneration of councillors","amount":206295.0,"comparison":"Original budget to audited outcome","percent_changed":3.32},{"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":null,"comparison":"Original to adjusted budget","percent_changed":null},{"item":"Bulk purchases","amount":0.0,"comparison":"Original budget to audited outcome","percent_changed":0},{"item":"Contracted services","amount":null,"comparison":"Original to adjusted budget","percent_changed":null},{"item":"Contracted services","amount":-1056547.0,"comparison":"Original budget to audited outcome","percent_changed":-41.28},{"item":"Employee related costs","amount":null,"comparison":"Original to adjusted budget","percent_changed":null},{"item":"Employee related costs","amount":-1766071.0,"comparison":"Original budget to audited outcome","percent_changed":-5.83},{"item":"Finance charges","amount":null,"comparison":"Original to adjusted budget","percent_changed":null},{"item":"Finance charges","amount":-153133.0,"comparison":"Original budget to audited outcome","percent_changed":-45.47},{"item":"Other","amount":null,"comparison":"Original to adjusted budget","percent_changed":null},{"item":"Other","amount":-5615940.0,"comparison":"Original budget to audited outcome","percent_changed":-23.84},{"item":"Remuneration of councillors","amount":null,"comparison":"Original to adjusted budget","percent_changed":null},{"item":"Remuneration of councillors","amount":-249920.0,"comparison":"Original budget to audited outcome","percent_changed":-3.63},{"item":"Transfers and subsidies","amount":null,"comparison":"Original to adjusted budget","percent_changed":null},{"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":370000.0,"comparison":"Original to adjusted budget","percent_changed":26.43},{"item":"Contracted services","amount":419271.0,"comparison":"Original budget to audited outcome","percent_changed":29.95},{"item":"Employee related costs","amount":-1670421.0,"comparison":"Original to adjusted budget","percent_changed":-5.06},{"item":"Employee related costs","amount":-4962463.0,"comparison":"Original budget to audited outcome","percent_changed":-15.03},{"item":"Finance charges","amount":-59146.0,"comparison":"Original to adjusted budget","percent_changed":-14.02},{"item":"Finance charges","amount":-282690.0,"comparison":"Original budget to audited outcome","percent_changed":-66.99},{"item":"Other","amount":-1580604.0,"comparison":"Original to adjusted budget","percent_changed":-7.06},{"item":"Other","amount":9656630.0,"comparison":"Original budget to audited outcome","percent_changed":43.11},{"item":"Remuneration of councillors","amount":185886.0,"comparison":"Original to adjusted budget","percent_changed":2.7},{"item":"Remuneration of councillors","amount":235562.0,"comparison":"Original budget to audited outcome","percent_changed":3.42},{"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}],"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":-163085.0,"comparison":"Original to adjusted budget","percent_changed":-6.98},{"item":"Contracted services","amount":-788927.0,"comparison":"Original budget to audited outcome","percent_changed":-33.76},{"item":"Employee related costs","amount":-2605093.0,"comparison":"Original to adjusted budget","percent_changed":-7.24},{"item":"Employee related costs","amount":-3360709.0,"comparison":"Original budget to audited outcome","percent_changed":-9.34},{"item":"Finance charges","amount":33685.0,"comparison":"Original to adjusted budget","percent_changed":28.27},{"item":"Finance charges","amount":-8794.0,"comparison":"Original budget to audited outcome","percent_changed":-7.38},{"item":"Other","amount":1937429.0,"comparison":"Original to adjusted budget","percent_changed":7.6},{"item":"Other","amount":1943569.0,"comparison":"Original budget to audited outcome","percent_changed":7.62},{"item":"Remuneration of councillors","amount":33082.0,"comparison":"Original to adjusted budget","percent_changed":0.44},{"item":"Remuneration of councillors","amount":508978.0,"comparison":"Original budget to audited outcome","percent_changed":6.82},{"item":"Transfers and subsidies","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0},{"item":"Transfers and subsidies","amount":0.0,"comparison":"Original budget to audited outcome","percent_changed":0}]},"spending_time_series":[{"amount":65285616.0,"budget_phase":"Adjusted Budget","financial_year":2012,"amount_type.code":"ADJB"},{"amount":61360821.0,"budget_phase":"Adjusted Budget","financial_year":2014,"amount_type.code":"ADJB"},{"amount":70619615.0,"budget_phase":"Adjusted Budget","financial_year":2015,"amount_type.code":"ADJB"},{"amount":88376526.0,"budget_phase":"Adjusted Budget","financial_year":2016,"amount_type.code":"ADJB"},{"amount":43477250.0,"budget_phase":"Audited Actual","financial_year":2012,"amount_type.code":"AUDA"},{"amount":54800338.0,"budget_phase":"Audited Actual","financial_year":2013,"amount_type.code":"AUDA"},{"amount":69181416.0,"budget_phase":"Audited Actual","financial_year":2014,"amount_type.code":"AUDA"},{"amount":69677714.0,"budget_phase":"Audited Actual","financial_year":2015,"amount_type.code":"AUDA"},{"amount":87137336.0,"budget_phase":"Forecast 1 year ahead of budget year","financial_year":2017,"amount_type.code":"IBY1"},{"amount":91561537.0,"budget_phase":"Forecast 2 years ahead of budget year","financial_year":2018,"amount_type.code":"IBY2"},{"amount":78546367.0,"budget_phase":"Original Budget","financial_year":2012,"amount_type.code":"ORGB"},{"amount":63641949.0,"budget_phase":"Original Budget","financial_year":2013,"amount_type.code":"ORGB"},{"amount":64115106.0,"budget_phase":"Original Budget","financial_year":2014,"amount_type.code":"ORGB"},{"amount":71383597.0,"budget_phase":"Original Budget","financial_year":2015,"amount_type.code":"ORGB"},{"amount":90837057.0,"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":-37.34,"overunder":"under","cube_version":"v1"},{"date":2014,"rating":"bad","result":-32.49,"overunder":"under","cube_version":"v1"},{"date":2013,"rating":null,"result":null,"overunder":null,"cube_version":null},{"date":2012,"rating":"bad","result":-28.02,"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":1989923.0,"amount_type":"AUDA"},{"date":"2015","item":"Service Charges","amount":1233305.0,"amount_type":"AUDA"},{"date":"2015","item":"Rental income","amount":119592.0,"amount_type":"AUDA"},{"date":"2015","item":"Interest and investments","amount":1624548.0,"amount_type":"AUDA"},{"date":"2015","item":"Fines","amount":358400.0,"amount_type":"AUDA"},{"date":"2015","item":"Licenses and Permits","amount":2671012.0,"amount_type":"AUDA"},{"date":"2015","item":"Agency services","amount":0.0,"amount_type":"AUDA"},{"date":"2015","item":"Other","amount":4589791.0,"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":46.8},{"date":2014,"rating":"","result":40.54},{"date":2013,"rating":"","result":52.07},{"date":2012,"rating":"","result":57.86}],"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":-1.3,"overunder":"under","cube_version":"v1"},{"date":2014,"rating":"ave","result":12.7,"overunder":"over","cube_version":"v1"},{"date":2013,"rating":null,"result":null,"overunder":null,"cube_version":null},{"date":2012,"rating":"bad","result":-33.4,"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":1.15,"cube_version":"v1"},{"date":2014,"rating":"bad","result":1.68,"cube_version":"v1"},{"date":2013,"rating":"bad","result":0.0,"cube_version":"v1"},{"date":2012,"rating":"bad","result":0.0,"cube_version":"v1"}],"formula":{"text":"= (Repairs and maintenance expenditure / (Property, Plant and Equipment + Investment Property)) * 100","actual":["=","(",{"cube":"capital","item_codes":["4100"],"amount_type":"AUDA"},"/","(",{"cube":"bsheet","item_codes":["1300"],"amount_type":"AUDA"},"+",{"cube":"bsheet","item_codes":["1401"],"amount_type":"AUDA"},")",")","*","100"]},"last_year":2015,"formula_v2":{"text":"= (Repairs and maintenance expenditure / (Property, Plant and Equipment + Investment Property)) * 100","actual":["=","(",{"cube":"capital_v2","amount_type":"AUDA","item_description":"capital type code REPAIR_MNT Total"},"/","(",{"cube":"financial_position_v2","item_codes":["0230","0220"],"amount_type":"AUDA"},")",")","*","100"]},"result_type":"%"},"expenditure_trends_contracting":{"ref":{"url":"http://mfma.treasury.gov.za/Media_Releases/LGESDiscussions/Pages/default.aspx","title":"Local Government Equitable Share"},"values":[{"date":2015,"rating":"","result":2.22},{"date":2014,"rating":"","result":2.63},{"date":2013,"rating":"","result":2.74},{"date":2012,"rating":"","result":4.99}],"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":52.55,"amount_type":"AUDA","cube_version":"v1"},{"date":"2014","year":2014,"rating":"good","result":387.27,"amount_type":"AUDA","cube_version":"v1"},{"date":"2013","year":2013,"rating":"bad","result":0.74,"amount_type":"AUDA","cube_version":"v1"},{"date":"2012","year":2012,"rating":"bad","result":27.71,"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":7193.0},{"year":2013,"value":8000.0},{"year":2015,"value":5419999.0}],"category":"Community & Social Services"},{"values":[{"year":2013,"value":8062593.0}],"category":"Electricity "},{"values":[{"year":2012,"value":40534965.0},{"year":2013,"value":39294928.0},{"year":2014,"value":55735196.0},{"year":2015,"value":64257715.0}],"category":"Governance, Administration, Planning and Development"},{"values":[{"year":2013,"value":0.0},{"year":2014,"value":0.0}],"category":"Other"},{"values":[{"year":2012,"value":2935092.0},{"year":2013,"value":5951080.0},{"year":2014,"value":7803846.0},{"year":2015,"value":0.0}],"category":"Road Transport"},{"values":[{"year":2013,"value":691718.0}],"category":"Sport And Recreation"},{"values":[{"year":2012,"value":0.0},{"year":2013,"value":792019.0},{"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":["LIM341","LIM343"],"disestablished_date":"2016-08-03","code":"LIM342"},"muni_contact":{"url":"http://www.mutale.gov.za","phone_number":"015 967 9600","street_address_1":"New Municipal Offices","street_address_2":null,"street_address_3":"Mutale","street_address_4":"0956"},"mayoral_staff":{"officials":[{"name":"Rambuda Athongozwidivha Sara","role":"Mayor/Executive Mayor","email":"rambudaa@mutale.gov.za","title":"Mrs","secretary":{"name":"Munzhelele Mavis","role":"Secretary of Mayor/Executive Mayor","email":"munzhelelem@mutale.gov.za","title":"Ms","fax_number":"086 593 6421","office_phone":"015 967 9614"},"fax_number":"086 593 6421","office_phone":"015 967 9606"},{"name":"Razwiedani Shumani","role":"Municipal Manager","email":"razwiedanis@mutale.gov.za","title":"Mr","secretary":{"name":"Netshikovhela Funzwani","role":"Secretary of Municipal Manager","email":"netshikovhelaf@mutale.gov.za","title":"Ms","fax_number":"086 425 4035","office_phone":"015 967 9602"},"fax_number":"086 425 4035","office_phone":"015 967 9601"},{"name":null,"role":"Deputy Mayor/Executive Mayor","email":null,"title":null,"fax_number":null,"office_phone":null},{"name":"Marutha Melvin","role":"Chief Financial Officer","email":"melvinm@mutale.gov.za","title":"Mr","fax_number":"015 967 9646","office_phone":"015 967 9608"}],"updated_date":"October 2026"},"audit_opinions":{"values":[{"date":2015,"rating":"qualified","result":"Qualified","report_url":"http://mfma.treasury.gov.za/Documents/07.%20Audit%20Reports/2014-15/02.%20Local%20municipalities/LIM342%20Mutale/LIM342%20Mutale%20Audit%20report%202014-15.pdf"},{"date":2014,"rating":"qualified","result":"Qualified","report_url":null},{"date":2013,"rating":"disclaimer","result":"Disclaimer of opinion","report_url":"http://mfma.treasury.gov.za/Documents/07.%20Audit%20Reports/2012-13/02.%20Local%20Municipalities/LIM342%20Mutale/LIM342%20Mutale%20Audit%20report%202012-13.pdf"},{"date":2012,"rating":"disclaimer","result":"Disclaimer of opinion","report_url":"http://mfma.treasury.gov.za/Documents/07.%20Audit%20Reports/2011-12/02.%20Local%20municipalities/LIM342%20Mutale/LIM342%20Mutale%20Audit%20Report%202011-12.pdf"}]}}