{"indicators":{"grants":{"totals":{"2013":{"SCHD":{"national_conditional_grants":19720000.0},"TRFR":{"national_conditional_grants":19720000.0}},"2014":{"SCHD":{"national_conditional_grants":15173000.0},"TRFR":{"national_conditional_grants":15173000.0}},"2015":{"ACT":{"national_conditional_grants":13022259.0},"SCHD":{"national_conditional_grants":46884000.0},"TRFR":{"national_conditional_grants":46634000.0}},"2016":{"ACT":{"national_conditional_grants":9194272.0},"SCHD":{"national_conditional_grants":29983000.0},"TRFR":{"national_conditional_grants":19983000.0}}},"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":16420000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2013},{"amount.sum":16420000.0,"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":11633000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2014},{"amount.sum":11633000.0,"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":941878.0,"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":11047380.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"ACT","financial_year_end.year":2015},{"amount.sum":42766000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2015},{"amount.sum":42766000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2015},{"amount.sum":380793.0,"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":652208.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"ACT","financial_year_end.year":2015},{"amount.sum":1134000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"SCHD","financial_year_end.year":2015},{"amount.sum":1134000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"TRFR","financial_year_end.year":2015},{"amount.sum":250000.0,"grant.code":"RB7G","grant.label":"Regional Bulk Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2015}],"2016":[{"amount.sum":1471557.0,"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":7797721.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"ACT","financial_year_end.year":2016},{"amount.sum":16156000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2016},{"amount.sum":16156000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2016},{"amount.sum":-234044.0,"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":10000000.0,"grant.code":"MW7G","grant.label":"Municipal Water Infrastructure Grant (Schedule 6B)","amount_type.code":"SCHD","financial_year_end.year":2016},{"amount.sum":159038.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"ACT","financial_year_end.year":2016},{"amount.sum":1097000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"SCHD","financial_year_end.year":2016},{"amount.sum":1097000.0,"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":823650.0,"cube_version":"v1"},{"date":2014,"rating":"good","result":1014000.0,"cube_version":"v1"},{"date":2013,"rating":"bad","result":-5992000.0,"cube_version":"v1"},{"date":2012,"rating":"good","result":1125000.0,"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":0.1,"cube_version":"v1"},{"date":2014,"rating":"bad","result":0.1,"cube_version":"v1"},{"date":2013,"rating":"bad","result":0,"cube_version":"v1"},{"date":2012,"rating":"bad","result":0.1,"cube_version":"v1"}],"formula":{"text":"= Cash available at year end / Operating Expenditure per month","actual":["=",{"cube":"cflow","item_codes":["4200"],"amount_type":"AUDA"},"/","(",{"cube":"incexp","item_codes":["4600"],"amount_type":"AUDA"},"/","12",")"]},"last_year":2015,"formula_v2":{"text":"= Cash available at year end / Operating Expenditure per month","actual":["=",{"cube":"cflow_v2","item_codes":["0430"],"amount_type":"AUDA"},"/","(",{"cube":"incexp_v2","item_codes":["3000","3100","3200","3300","3400","3500","3600","3700","3800","3900","4000","4100","4200","4300"],"amount_type":"AUDA"},"/","12",")"]},"result_type":"months"},"current_ratio":{"ref":{"url":"http://mfma.treasury.gov.za/Circulars/Pages/Circular71.aspx","title":"Circular 71"},"values":[{"date":2015,"year":2015,"assets":57139140.0,"rating":"bad","result":0.56,"amount_type":"AUDA","liabilities":102593135.0,"cube_version":"v1"},{"date":2014,"year":2014,"assets":60429000.0,"rating":"bad","result":0.88,"amount_type":"AUDA","liabilities":69050400.0,"cube_version":"v1"},{"date":2013,"year":2013,"assets":39552000.0,"rating":"bad","result":0.83,"amount_type":"AUDA","liabilities":47787200.0,"cube_version":"v1"},{"date":2012,"year":2012,"assets":30889372.0,"rating":"bad","result":0.76,"amount_type":"AUDA","liabilities":40380926.0,"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":823650.0,"date":"2015","year":2015,"rating":"bad","result":0.01,"amount_type":"ACT","liabilities":102593135.0,"cube_version":"v1","call_investment_deposits":0.0},{"cash":126400.0,"date":"2014","year":2014,"rating":"bad","result":0.01,"amount_type":"ACT","liabilities":69050400.0,"cube_version":"v1","call_investment_deposits":889400.0},{"cash":340000.0,"date":"2013","year":2013,"rating":"bad","result":0.01,"amount_type":"ACT","liabilities":47787200.0,"cube_version":"v1","call_investment_deposits":0.0},{"cash":6542785.0,"date":"2012","year":2012,"rating":"bad","result":0.16,"amount_type":"ACT","liabilities":40380926.0,"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":88432632.0,"percent":54.68},"total":161726049.0,"rating":"ave","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":73293417.0,"percent":45.32}},"uifw_expenditure":{"ref":{"url":"http://mfma.treasury.gov.za/Circulars/Pages/Circular71.aspx","title":"Circular 71"},"values":[{"date":2015,"rating":"bad","result":23.64,"cube_version":"v1"},{"date":2014,"rating":"bad","result":53.04,"cube_version":"v1"},{"date":2013,"rating":"bad","result":9.91,"cube_version":"v1"},{"date":2012,"rating":"bad","result":8.28,"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":-89500.0,"comparison":"Original budget to audited outcome","percent_changed":-49.58},{"item":"Government Transfers","amount":-60000.0,"comparison":"Original to adjusted budget","percent_changed":-0.23},{"item":"Government Transfers","amount":3159300.0,"comparison":"Original budget to audited outcome","percent_changed":12.34},{"item":"Interest and investments","amount":-240000.0,"comparison":"Original to adjusted budget","percent_changed":-11.76},{"item":"Interest and investments","amount":360000.0,"comparison":"Original budget to audited outcome","percent_changed":17.65},{"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":-272000.0,"comparison":"Original to adjusted budget","percent_changed":-7.57},{"item":"Other","amount":312631.0,"comparison":"Original budget to audited outcome","percent_changed":8.7},{"item":"Property rates","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Property rates","amount":520458.0,"comparison":"Original budget to audited outcome","percent_changed":3.68},{"item":"Rental income","amount":-20000.0,"comparison":"Original to adjusted budget","percent_changed":-16.88},{"item":"Rental income","amount":-52500.0,"comparison":"Original budget to audited outcome","percent_changed":-44.3},{"item":"Service Charges","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Service Charges","amount":-11219500.0,"comparison":"Original budget to audited outcome","percent_changed":-21.11}],"2013":[{"item":"Fines","amount":-142500.0,"comparison":"Original to adjusted budget","percent_changed":-78.95},{"item":"Fines","amount":-138000.0,"comparison":"Original budget to audited outcome","percent_changed":-76.45},{"item":"Government Transfers","amount":-2974784.0,"comparison":"Original to adjusted budget","percent_changed":-5.4},{"item":"Government Transfers","amount":-7103984.0,"comparison":"Original budget to audited outcome","percent_changed":-12.9},{"item":"Interest and investments","amount":1988000.0,"comparison":"Original to adjusted budget","percent_changed":129.09},{"item":"Interest and investments","amount":1690000.0,"comparison":"Original budget to audited outcome","percent_changed":109.74},{"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":1265839.0,"comparison":"Original to adjusted budget","percent_changed":34.27},{"item":"Other","amount":1554039.0,"comparison":"Original budget to audited outcome","percent_changed":42.07},{"item":"Property rates","amount":2605665.0,"comparison":"Original to adjusted budget","percent_changed":16.85},{"item":"Property rates","amount":1439665.0,"comparison":"Original budget to audited outcome","percent_changed":9.31},{"item":"Rental income","amount":-26500.0,"comparison":"Original to adjusted budget","percent_changed":-22.36},{"item":"Rental income","amount":29500.0,"comparison":"Original budget to audited outcome","percent_changed":24.89},{"item":"Service Charges","amount":-6585680.0,"comparison":"Original to adjusted budget","percent_changed":-11.39},{"item":"Service Charges","amount":-15089680.0,"comparison":"Original budget to audited outcome","percent_changed":-26.11}],"2014":[{"item":"Fines","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Fines","amount":103328.0,"comparison":"Original budget to audited outcome","percent_changed":57.25},{"item":"Government Transfers","amount":-1601000.0,"comparison":"Original to adjusted budget","percent_changed":-3.32},{"item":"Government Transfers","amount":-4672000.0,"comparison":"Original budget to audited outcome","percent_changed":-9.68},{"item":"Interest and investments","amount":500000.0,"comparison":"Original to adjusted budget","percent_changed":15.43},{"item":"Interest and investments","amount":2706617.0,"comparison":"Original budget to audited outcome","percent_changed":83.54},{"item":"Licenses and Permits","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0},{"item":"Licenses and Permits","amount":0.0,"comparison":"Original budget to audited outcome","percent_changed":0},{"item":"Other","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Other","amount":7661729.0,"comparison":"Original budget to audited outcome","percent_changed":201.52},{"item":"Property rates","amount":1400000.0,"comparison":"Original to adjusted budget","percent_changed":7.01},{"item":"Property rates","amount":1779627.0,"comparison":"Original budget to audited outcome","percent_changed":8.91},{"item":"Rental income","amount":1500000.0,"comparison":"Original to adjusted budget","percent_changed":1265.82},{"item":"Rental income","amount":142038.0,"comparison":"Original budget to audited outcome","percent_changed":119.86},{"item":"Service Charges","amount":-4600000.0,"comparison":"Original to adjusted budget","percent_changed":-7.95},{"item":"Service Charges","amount":-11151000.0,"comparison":"Original budget to audited outcome","percent_changed":-19.28}],"2015":[{"item":"Fines","amount":-20000.0,"comparison":"Original to adjusted budget","percent_changed":-27.21},{"item":"Fines","amount":854750.0,"comparison":"Original budget to audited outcome","percent_changed":1162.93},{"item":"Government Transfers","amount":-1347000.0,"comparison":"Original to adjusted budget","percent_changed":-2.52},{"item":"Government Transfers","amount":19830417.0,"comparison":"Original budget to audited outcome","percent_changed":37.09},{"item":"Interest and investments","amount":2505000.0,"comparison":"Original to adjusted budget","percent_changed":60.51},{"item":"Interest and investments","amount":2077037.0,"comparison":"Original budget to audited outcome","percent_changed":50.17},{"item":"Licenses and Permits","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0},{"item":"Licenses and Permits","amount":2587329.0,"comparison":"Original budget to audited outcome","percent_changed":0},{"item":"Other","amount":-1077300.0,"comparison":"Original to adjusted budget","percent_changed":-12.99},{"item":"Other","amount":870547.0,"comparison":"Original budget to audited outcome","percent_changed":10.5},{"item":"Property rates","amount":1550000.0,"comparison":"Original to adjusted budget","percent_changed":7.36},{"item":"Property rates","amount":3356377.0,"comparison":"Original budget to audited outcome","percent_changed":15.93},{"item":"Rental income","amount":88500.0,"comparison":"Original to adjusted budget","percent_changed":54.29},{"item":"Rental income","amount":156404.0,"comparison":"Original budget to audited outcome","percent_changed":95.95},{"item":"Service Charges","amount":-800000.0,"comparison":"Original to adjusted budget","percent_changed":-1.52},{"item":"Service Charges","amount":-7675112.0,"comparison":"Original budget to audited outcome","percent_changed":-14.63}]},"income_time_series":[{"amount":98221411.0,"budget_phase":"Adjusted Budget","financial_year":2012,"amount_type.code":"ADJB"},{"amount":129995000.0,"budget_phase":"Adjusted Budget","financial_year":2013,"amount_type.code":"ADJB"},{"amount":130622061.0,"budget_phase":"Adjusted Budget","financial_year":2014,"amount_type.code":"ADJB"},{"amount":140567500.0,"budget_phase":"Adjusted Budget","financial_year":2015,"amount_type.code":"ADJB"},{"amount":6617.0,"budget_phase":"Adjusted Budget","financial_year":2016,"amount_type.code":"ADJB"},{"amount":91804300.0,"budget_phase":"Audited Actual","financial_year":2012,"amount_type.code":"AUDA"},{"amount":116246500.0,"budget_phase":"Audited Actual","financial_year":2013,"amount_type.code":"AUDA"},{"amount":129993400.0,"budget_phase":"Audited Actual","financial_year":2014,"amount_type.code":"AUDA"},{"amount":161726049.0,"budget_phase":"Audited Actual","financial_year":2015,"amount_type.code":"AUDA"},{"amount":192923223.0,"budget_phase":"Forecast 1 year ahead of budget year","financial_year":2017,"amount_type.code":"IBY1"},{"amount":206990018.0,"budget_phase":"Forecast 2 years ahead of budget year","financial_year":2018,"amount_type.code":"IBY2"},{"amount":98813411.0,"budget_phase":"Original Budget","financial_year":2012,"amount_type.code":"ORGB"},{"amount":133864960.0,"budget_phase":"Original Budget","financial_year":2013,"amount_type.code":"ORGB"},{"amount":133423061.0,"budget_phase":"Original Budget","financial_year":2014,"amount_type.code":"ORGB"},{"amount":139668300.0,"budget_phase":"Original Budget","financial_year":2015,"amount_type.code":"ORGB"},{"amount":178878811.0,"budget_phase":"Original Budget","financial_year":2016,"amount_type.code":"ORGB"}],"spending_adjustments":{"2012":[{"item":"Bulk purchases","amount":-543710.0,"comparison":"Original to adjusted budget","percent_changed":-1.83},{"item":"Bulk purchases","amount":-1217000.0,"comparison":"Original budget to audited outcome","percent_changed":-4.09},{"item":"Contracted services","amount":-23872.0,"comparison":"Original to adjusted budget","percent_changed":-0.46},{"item":"Contracted services","amount":-718200.0,"comparison":"Original budget to audited outcome","percent_changed":-13.95},{"item":"Employee related costs","amount":-476328.0,"comparison":"Original to adjusted budget","percent_changed":-1.41},{"item":"Employee related costs","amount":2517340.0,"comparison":"Original budget to audited outcome","percent_changed":7.48},{"item":"Finance charges","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0},{"item":"Finance charges","amount":0.0,"comparison":"Original budget to audited outcome","percent_changed":0},{"item":"Other","amount":15639293.0,"comparison":"Original to adjusted budget","percent_changed":59.46},{"item":"Other","amount":15571400.0,"comparison":"Original budget to audited outcome","percent_changed":59.21},{"item":"Remuneration of councillors","amount":-1552859.0,"comparison":"Original to adjusted budget","percent_changed":-39.62},{"item":"Remuneration of councillors","amount":-1439951.0,"comparison":"Original budget to audited outcome","percent_changed":-36.74},{"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":-2779339.0,"comparison":"Original to adjusted budget","percent_changed":-8.65},{"item":"Bulk purchases","amount":-10339.0,"comparison":"Original budget to audited outcome","percent_changed":-0.03},{"item":"Contracted services","amount":986900.0,"comparison":"Original to adjusted budget","percent_changed":17.46},{"item":"Contracted services","amount":1780300.0,"comparison":"Original budget to audited outcome","percent_changed":31.5},{"item":"Employee related costs","amount":1304147.0,"comparison":"Original to adjusted budget","percent_changed":3.52},{"item":"Employee related costs","amount":5275884.0,"comparison":"Original budget to audited outcome","percent_changed":14.23},{"item":"Finance charges","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0},{"item":"Finance charges","amount":0.0,"comparison":"Original budget to audited outcome","percent_changed":0},{"item":"Other","amount":-314840.0,"comparison":"Original to adjusted budget","percent_changed":-0.71},{"item":"Other","amount":-1309640.0,"comparison":"Original budget to audited outcome","percent_changed":-2.97},{"item":"Remuneration of councillors","amount":223132.0,"comparison":"Original to adjusted budget","percent_changed":8.55},{"item":"Remuneration of councillors","amount":247132.0,"comparison":"Original budget to audited outcome","percent_changed":9.47},{"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":3500000.0,"comparison":"Original to adjusted budget","percent_changed":11.05},{"item":"Bulk purchases","amount":3413000.0,"comparison":"Original budget to audited outcome","percent_changed":10.77},{"item":"Contracted services","amount":1200000.0,"comparison":"Original to adjusted budget","percent_changed":20.9},{"item":"Contracted services","amount":1199000.0,"comparison":"Original budget to audited outcome","percent_changed":20.88},{"item":"Employee related costs","amount":-246.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Employee related costs","amount":5004050.0,"comparison":"Original budget to audited outcome","percent_changed":11.67},{"item":"Finance charges","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0},{"item":"Finance charges","amount":3823000.0,"comparison":"Original budget to audited outcome","percent_changed":0},{"item":"Other","amount":-6200000.0,"comparison":"Original to adjusted budget","percent_changed":-12.97},{"item":"Other","amount":513000.0,"comparison":"Original budget to audited outcome","percent_changed":1.07},{"item":"Remuneration of councillors","amount":250000.0,"comparison":"Original to adjusted budget","percent_changed":8.24},{"item":"Remuneration of councillors","amount":113607.0,"comparison":"Original budget to audited outcome","percent_changed":3.74},{"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":-40000.0,"comparison":"Original to adjusted budget","percent_changed":-0.11},{"item":"Bulk purchases","amount":-999138.0,"comparison":"Original budget to audited outcome","percent_changed":-2.63},{"item":"Contracted services","amount":386000.0,"comparison":"Original to adjusted budget","percent_changed":6.58},{"item":"Contracted services","amount":2703093.0,"comparison":"Original budget to audited outcome","percent_changed":46.06},{"item":"Employee related costs","amount":2622764.0,"comparison":"Original to adjusted budget","percent_changed":5.65},{"item":"Employee related costs","amount":6144661.0,"comparison":"Original budget to audited outcome","percent_changed":13.24},{"item":"Finance charges","amount":4950039.0,"comparison":"Original to adjusted budget","percent_changed":0},{"item":"Finance charges","amount":7992373.0,"comparison":"Original budget to audited outcome","percent_changed":0},{"item":"Other","amount":2598000.0,"comparison":"Original to adjusted budget","percent_changed":6.14},{"item":"Other","amount":24405935.0,"comparison":"Original budget to audited outcome","percent_changed":57.68},{"item":"Remuneration of councillors","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Remuneration of councillors","amount":-23233.0,"comparison":"Original budget to audited outcome","percent_changed":-0.69},{"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":111855935.0,"budget_phase":"Adjusted Budget","financial_year":2012,"amount_type.code":"ADJB"},{"amount":121011163.0,"budget_phase":"Adjusted Budget","financial_year":2013,"amount_type.code":"ADJB"},{"amount":129912098.0,"budget_phase":"Adjusted Budget","financial_year":2014,"amount_type.code":"ADJB"},{"amount":146445844.0,"budget_phase":"Adjusted Budget","financial_year":2015,"amount_type.code":"ADJB"},{"amount":2722810.0,"budget_phase":"Adjusted Budget","financial_year":2016,"amount_type.code":"ADJB"},{"amount":113527000.0,"budget_phase":"Audited Actual","financial_year":2012,"amount_type.code":"AUDA"},{"amount":127574500.0,"budget_phase":"Audited Actual","financial_year":2013,"amount_type.code":"AUDA"},{"amount":145228001.0,"budget_phase":"Audited Actual","financial_year":2014,"amount_type.code":"AUDA"},{"amount":176152732.0,"budget_phase":"Audited Actual","financial_year":2015,"amount_type.code":"AUDA"},{"amount":173557257.0,"budget_phase":"Forecast 1 year ahead of budget year","financial_year":2017,"amount_type.code":"IBY1"},{"amount":186698843.0,"budget_phase":"Forecast 2 years ahead of budget year","financial_year":2018,"amount_type.code":"IBY2"},{"amount":98813411.0,"budget_phase":"Original Budget","financial_year":2012,"amount_type.code":"ORGB"},{"amount":121591163.0,"budget_phase":"Original Budget","financial_year":2013,"amount_type.code":"ORGB"},{"amount":131162344.0,"budget_phase":"Original Budget","financial_year":2014,"amount_type.code":"ORGB"},{"amount":135929041.0,"budget_phase":"Original Budget","financial_year":2015,"amount_type.code":"ORGB"},{"amount":162689872.0,"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":170.68,"overunder":"over","cube_version":"v1"},{"date":2014,"rating":"bad","result":-41.85,"overunder":"under","cube_version":"v1"},{"date":2013,"rating":"bad","result":-32.59,"overunder":"under","cube_version":"v1"},{"date":2012,"rating":"bad","result":-87.54,"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":24422377.0,"amount_type":"AUDA"},{"date":"2015","item":"Service Charges","amount":44794888.0,"amount_type":"AUDA"},{"date":"2015","item":"Rental income","amount":319404.0,"amount_type":"AUDA"},{"date":"2015","item":"Interest and investments","amount":6217037.0,"amount_type":"AUDA"},{"date":"2015","item":"Fines","amount":928250.0,"amount_type":"AUDA"},{"date":"2015","item":"Licenses and Permits","amount":2587329.0,"amount_type":"AUDA"},{"date":"2015","item":"Agency services","amount":1034361.0,"amount_type":"AUDA"},{"date":"2015","item":"Other","amount":8128986.0,"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":29.83},{"date":2014,"rating":"","result":32.98},{"date":2013,"rating":"","result":33.2},{"date":2012,"rating":"","result":31.88}],"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":"bad","result":20.3,"overunder":"over","cube_version":"v1"},{"date":2014,"rating":"ave","result":11.8,"overunder":"over","cube_version":"v1"},{"date":2013,"rating":"ave","result":5.4,"overunder":"over","cube_version":"v1"},{"date":2012,"rating":"good","result":1.5,"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":3.1,"cube_version":"v1"},{"date":2014,"rating":"bad","result":2.45,"cube_version":"v1"},{"date":2013,"rating":"bad","result":1.08,"cube_version":"v1"},{"date":2012,"rating":"bad","result":1.01,"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":4.87},{"date":2014,"rating":"","result":4.78},{"date":2013,"rating":"","result":5.83},{"date":2012,"rating":"","result":3.9}],"formula":{"text":"= Expenditure for services rendered by a contractor","actual":["=",{"cube":"incexp","item_codes":["4200"],"amount_type":"AUDA"}]},"formula_v2":{"text":"= Expenditure for services rendered by a contractor","actual":["=",{"cube":"incexp_v2","item_codes":["3800"],"amount_type":"AUDA"}]},"result_type":"%"},"current_debtors_collection_rate":{"ref":{"url":"http://mfma.treasury.gov.za/RegulationsandGazettes/Municipal%20Budget%20and%20Reporting%20Regulations/Pages/default.aspx","title":"Municipal Budget and Reporting Regulations"},"values":[{"date":"2015","year":2015,"rating":"bad","result":85.83,"amount_type":"AUDA","cube_version":"v1"},{"date":"2014","year":2014,"rating":"bad","result":81.03,"amount_type":"AUDA","cube_version":"v1"},{"date":"2013","year":2013,"rating":"good","result":111.68,"amount_type":"AUDA","cube_version":"v1"},{"date":"2012","year":2012,"rating":"good","result":178.24,"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":4569000.0},{"year":2013,"value":5874500.0},{"year":2014,"value":5028000.0},{"year":2015,"value":0.0}],"category":"Community & Social Services"},{"values":[{"year":2012,"value":36038000.0},{"year":2013,"value":40658500.0},{"year":2014,"value":49866000.0},{"year":2015,"value":84211671.0}],"category":"Electricity "},{"values":[{"year":2015,"value":0.0}],"category":"Environmental Protection"},{"values":[{"year":2012,"value":45014000.0},{"year":2013,"value":52625800.0},{"year":2014,"value":52345000.0},{"year":2015,"value":86857890.0}],"category":"Governance, Administration, Planning and Development"},{"values":[{"year":2012,"value":9298000.0},{"year":2013,"value":5653100.0},{"year":2014,"value":17785001.0},{"year":2015,"value":4620737.0}],"category":"Road Transport"},{"values":[{"year":2012,"value":1878000.0},{"year":2013,"value":2295700.0},{"year":2014,"value":2481000.0}],"category":"Sport And Recreation"},{"values":[{"year":2012,"value":4338000.0},{"year":2013,"value":4720000.0},{"year":2014,"value":5629000.0},{"year":2015,"value":0.0}],"category":"Waste Management"},{"values":[{"year":2012,"value":5890000.0},{"year":2013,"value":5243900.0},{"year":2014,"value":5612000.0},{"year":2015,"value":0.0}],"category":"Waste Water Management"},{"values":[{"year":2012,"value":6502000.0},{"year":2013,"value":10503000.0},{"year":2014,"value":6482000.0},{"year":2015,"value":462434.0}],"category":"Water"}],"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":["LIM368"],"disestablished_date":"2016-08-03","code":"LIM364"},"muni_contact":{"url":null,"phone_number":"014 743 1111","street_address_1":"Louis Trichart Avenue","street_address_2":"Mookgopong","street_address_3":"0560","street_address_4":null},"mayoral_staff":{"officials":[{"name":"Sarah Monyamane","role":"Mayor/Executive Mayor","email":"sarah.monyamane@webmail.co.za","title":"Mrs","secretary":{"name":"SN Makumbela","role":"Secretary of Mayor/Executive Mayor","email":"nmakumbela@mookgophong.gov.za","title":"Mr","fax_number":"014 743 2434","office_phone":"014 743 6618"},"fax_number":"014 743 2434","office_phone":"014 743 6618"},{"name":"OP Sebola (Acting)","role":"Municipal Manager","email":"opsebola@mookgophong.gov.za","title":"Mr","secretary":{"name":"ME Phoka","role":"Secretary of Municipal Manager","email":"mphoka@webmail.com","title":"Ms","fax_number":"014 743 2434","office_phone":"014 743 6618"},"fax_number":"014 743 2434","office_phone":"014 743 6673"},{"name":null,"role":"Deputy Mayor/Executive Mayor","email":null,"title":null,"fax_number":null,"office_phone":null},{"name":"D Eksteen","role":"Chief Financial Officer","email":"dewaldeatwork@gmail.com","title":"Mr","secretary":{"name":"Vh Chauke","role":"Secretary of Financial Manager","email":"vchauke@mookgophong.gov.za","title":"Mr","fax_number":"086 212 4338","office_phone":"014 743 6603"},"fax_number":"014 743 2434","office_phone":"014 743 6675"}],"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/LIM364%20Mookgopong/LIM364%20Mookgophong%20Audit%20report%202014-15.pdf"},{"date":2014,"rating":"qualified","result":"Qualified","report_url":"http://mfma.treasury.gov.za/Documents/07.%20Audit%20Reports/2013-14/02.%20Local%20municipalities/LIM364%20Mookgopong/LIM364%20Mookgopong%20Audit%20report%202013-14.pdf"},{"date":2013,"rating":"qualified","result":"Qualified","report_url":"http://mfma.treasury.gov.za/Documents/07.%20Audit%20Reports/2012-13/02.%20Local%20Municipalities/LIM364%20Mookgopong/LIM364%20Mookgopong%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/LIM364%20Mookgopong/LIM364%20Mookgophong%20Audit%20report%202011-12.pdf"}]}}