{"indicators":{"grants":{"totals":{"2013":{"SCHD":{"national_conditional_grants":13684000.0},"TRFR":{"national_conditional_grants":13684000.0}},"2014":{"SCHD":{"national_conditional_grants":14821000.0},"TRFR":{"national_conditional_grants":14348000.0}},"2015":{"ACT":{"national_conditional_grants":19456568.0},"SCHD":{"national_conditional_grants":13226000.0},"TRFR":{"national_conditional_grants":12626000.0}},"2016":{"ACT":{"national_conditional_grants":13435097.0},"SCHD":{"national_conditional_grants":150951000.0},"TRFR":{"national_conditional_grants":16713000.0}}},"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":11384000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2013},{"amount.sum":11384000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2013},{"amount.sum":800000.0,"grant.code":"MSIG","grant.label":"Municipal Systems Improvement Grant","amount_type.code":"SCHD","financial_year_end.year":2013},{"amount.sum":800000.0,"grant.code":"MSIG","grant.label":"Municipal Systems Improvement Grant","amount_type.code":"TRFR","financial_year_end.year":2013}],"2014":[{"amount.sum":1650000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"SCHD","financial_year_end.year":2014},{"amount.sum":1650000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"TRFR","financial_year_end.year":2014},{"amount.sum":473000.0,"grant.code":"IN7G","grant.label":"Integrated National Electrification Programme (Allocation in-kind) Grant","amount_type.code":"SCHD","financial_year_end.year":2014},{"amount.sum":10808000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2014},{"amount.sum":10808000.0,"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":1870111.0,"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":15664350.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"ACT","financial_year_end.year":2015},{"amount.sum":8892000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2015},{"amount.sum":8892000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2015},{"amount.sum":1006515.0,"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":915592.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"ACT","financial_year_end.year":2015},{"amount.sum":1000000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"SCHD","financial_year_end.year":2015},{"amount.sum":1000000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"TRFR","financial_year_end.year":2015},{"amount.sum":600000.0,"grant.code":"RB7G","grant.label":"Regional Bulk Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2015}],"2016":[{"amount.sum":1875000.0,"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":9731778.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"ACT","financial_year_end.year":2016},{"amount.sum":12908000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2016},{"amount.sum":12908000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2016},{"amount.sum":928821.0,"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":899498.0,"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},{"amount.sum":134238000.0,"grant.code":"RB7G","grant.label":"Regional Bulk Infrastructure Grant","amount_type.code":"SCHD","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":1020176.0,"cube_version":"v1"},{"date":2014,"rating":"good","result":7520519.0,"cube_version":"v1"},{"date":2013,"rating":"good","result":4930892.0,"cube_version":"v1"},{"date":2012,"rating":"bad","result":-1698199.0,"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":0.4,"cube_version":"v1"},{"date":2014,"rating":"good","result":3.2,"cube_version":"v1"},{"date":2013,"rating":"ave","result":1.4,"cube_version":"v1"},{"date":2012,"rating":"bad","result":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":9713405.0,"rating":"bad","result":0.6,"amount_type":"AUDA","liabilities":16067561.0,"cube_version":"v1"},{"date":2014,"year":2014,"assets":15518830.0,"rating":"bad","result":0.71,"amount_type":"AUDA","liabilities":21983002.0,"cube_version":"v1"},{"date":2013,"year":2013,"assets":14875822.0,"rating":"bad","result":0.61,"amount_type":"AUDA","liabilities":24233709.0,"cube_version":"v1"},{"date":2012,"year":2012,"assets":4810458.0,"rating":"bad","result":0.29,"amount_type":"AUDA","liabilities":16708222.0,"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":1020176.0,"date":"2015","year":2015,"rating":"bad","result":0.06,"amount_type":"ACT","liabilities":16067561.0,"cube_version":"v1","call_investment_deposits":0.0},{"cash":7520519.0,"date":"2014","year":2014,"rating":"bad","result":0.34,"amount_type":"ACT","liabilities":21983002.0,"cube_version":"v1","call_investment_deposits":0.0},{"cash":4912360.0,"date":"2013","year":2013,"rating":"bad","result":0.2,"amount_type":"ACT","liabilities":24233709.0,"cube_version":"v1","call_investment_deposits":18286.0},{"cash":6993.0,"date":"2012","year":2012,"rating":"bad","result":0.0,"amount_type":"ACT","liabilities":16708222.0,"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":9186203.0,"percent":22.38},"total":41046702.0,"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":31860499.0,"percent":77.62}},"uifw_expenditure":{"ref":{"url":"http://mfma.treasury.gov.za/Circulars/Pages/Circular71.aspx","title":"Circular 71"},"values":[{"date":2015,"rating":"bad","result":94.37,"cube_version":"v1"},{"date":2014,"rating":"bad","result":104.73,"cube_version":"v1"},{"date":2013,"rating":"bad","result":58.14,"cube_version":"v1"},{"date":2012,"rating":"bad","result":24.84,"cube_version":"v1"}],"formula":{"text":"= (Unauthorised, Irregular, Fruitless and Wasteful Expenditure / Actual Operating Expenditure) * 100","actual":["=","(",{"cube":"uifwexp","item_codes":["irregular","fruitless","unauthorised"]},"/",{"cube":"incexp","item_codes":["4600"],"amount_type":"AUDA"},")","*","100"]},"last_year":2015,"formula_v2":{"text":"= (Unauthorised, Irregular, Fruitless and Wasteful Expenditure / Actual Operating Expenditure) * 100","actual":["=","(",{"cube":"uifwexp","item_codes":["irregular","fruitless","unauthorised"]},"/",{"cube":"incexp_v2","item_codes":["3000","3100","3200","3300","3400","3500","3600","3700","3800","3900","4000","4100","4200","4300"],"amount_type":"AUDA"},")","*","100"]},"result_type":"%"},"income_adjustments":{"2012":[{"item":"Fines","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0},{"item":"Fines","amount":0.0,"comparison":"Original budget to audited outcome","percent_changed":0},{"item":"Government Transfers","amount":3240826.0,"comparison":"Original to adjusted budget","percent_changed":11.67},{"item":"Government Transfers","amount":-4026981.0,"comparison":"Original budget to audited outcome","percent_changed":-14.51},{"item":"Interest and investments","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0},{"item":"Interest and investments","amount":98899.0,"comparison":"Original budget to audited outcome","percent_changed":0},{"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":1330352.0,"comparison":"Original to adjusted budget","percent_changed":0},{"item":"Other","amount":2087545.0,"comparison":"Original budget to audited outcome","percent_changed":0},{"item":"Property rates","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Property rates","amount":-64220.0,"comparison":"Original budget to audited outcome","percent_changed":-8.39},{"item":"Rental income","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Rental income","amount":3218.0,"comparison":"Original budget to audited outcome","percent_changed":0.59},{"item":"Service Charges","amount":-1304571.0,"comparison":"Original to adjusted budget","percent_changed":-25.47},{"item":"Service Charges","amount":-2035562.0,"comparison":"Original budget to audited outcome","percent_changed":-39.75}],"2013":[{"item":"Fines","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0},{"item":"Fines","amount":0.0,"comparison":"Original budget to audited outcome","percent_changed":0},{"item":"Government Transfers","amount":7000000.0,"comparison":"Original to adjusted budget","percent_changed":29.14},{"item":"Government Transfers","amount":2659919.0,"comparison":"Original budget to audited outcome","percent_changed":11.07},{"item":"Interest and investments","amount":150000.0,"comparison":"Original to adjusted budget","percent_changed":0},{"item":"Interest and investments","amount":50605.0,"comparison":"Original budget to audited outcome","percent_changed":0},{"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":-2443515.0,"comparison":"Original to adjusted budget","percent_changed":-99.16},{"item":"Other","amount":-1621172.0,"comparison":"Original budget to audited outcome","percent_changed":-65.79},{"item":"Property rates","amount":114766.0,"comparison":"Original to adjusted budget","percent_changed":14.19},{"item":"Property rates","amount":111133.0,"comparison":"Original budget to audited outcome","percent_changed":13.74},{"item":"Rental income","amount":459851.0,"comparison":"Original to adjusted budget","percent_changed":0},{"item":"Rental income","amount":673302.0,"comparison":"Original budget to audited outcome","percent_changed":0},{"item":"Service Charges","amount":1385776.0,"comparison":"Original to adjusted budget","percent_changed":32.68},{"item":"Service Charges","amount":-1330550.0,"comparison":"Original budget to audited outcome","percent_changed":-31.37}],"2014":[{"item":"Fines","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0},{"item":"Fines","amount":0.0,"comparison":"Original budget to audited outcome","percent_changed":0},{"item":"Government Transfers","amount":1476944.0,"comparison":"Original to adjusted budget","percent_changed":5.26},{"item":"Government Transfers","amount":972322.0,"comparison":"Original budget to audited outcome","percent_changed":3.46},{"item":"Interest and investments","amount":110000.0,"comparison":"Original to adjusted budget","percent_changed":78.57},{"item":"Interest and investments","amount":310562.0,"comparison":"Original budget to audited outcome","percent_changed":221.83},{"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":113020.0,"comparison":"Original to adjusted budget","percent_changed":841.61},{"item":"Other","amount":1458183.0,"comparison":"Original budget to audited outcome","percent_changed":10858.46},{"item":"Property rates","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Property rates","amount":5371.0,"comparison":"Original budget to audited outcome","percent_changed":0.55},{"item":"Rental income","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Rental income","amount":-70486.0,"comparison":"Original budget to audited outcome","percent_changed":-8.63},{"item":"Service Charges","amount":-1.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Service Charges","amount":-969347.0,"comparison":"Original budget to audited outcome","percent_changed":-27.95}],"2015":[{"item":"Fines","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0},{"item":"Fines","amount":0.0,"comparison":"Original budget to audited outcome","percent_changed":0},{"item":"Government Transfers","amount":11918101.0,"comparison":"Original to adjusted budget","percent_changed":45.78},{"item":"Government Transfers","amount":5824499.0,"comparison":"Original budget to audited outcome","percent_changed":22.37},{"item":"Interest and investments","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Interest and investments","amount":63329.0,"comparison":"Original budget to audited outcome","percent_changed":15.83},{"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":50000.0,"comparison":"Original to adjusted budget","percent_changed":19.5},{"item":"Other","amount":3372389.0,"comparison":"Original budget to audited outcome","percent_changed":1314.94},{"item":"Property rates","amount":872320.0,"comparison":"Original to adjusted budget","percent_changed":57.62},{"item":"Property rates","amount":-23802.0,"comparison":"Original budget to audited outcome","percent_changed":-1.57},{"item":"Rental income","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Rental income","amount":-148883.0,"comparison":"Original budget to audited outcome","percent_changed":-13.88},{"item":"Service Charges","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Service Charges","amount":-2740063.0,"comparison":"Original budget to audited outcome","percent_changed":-50.55}]},"income_time_series":[{"amount":37460963.0,"budget_phase":"Adjusted Budget","financial_year":2012,"amount_type.code":"ADJB"},{"amount":38206477.0,"budget_phase":"Adjusted Budget","financial_year":2013,"amount_type.code":"ADJB"},{"amount":35180913.0,"budget_phase":"Adjusted Budget","financial_year":2014,"amount_type.code":"ADJB"},{"amount":47539654.0,"budget_phase":"Adjusted Budget","financial_year":2015,"amount_type.code":"ADJB"},{"amount":42939947.0,"budget_phase":"Adjusted Budget","financial_year":2016,"amount_type.code":"ADJB"},{"amount":30257255.0,"budget_phase":"Audited Actual","financial_year":2012,"amount_type.code":"AUDA"},{"amount":32082836.0,"budget_phase":"Audited Actual","financial_year":2013,"amount_type.code":"AUDA"},{"amount":35187555.0,"budget_phase":"Audited Actual","financial_year":2014,"amount_type.code":"AUDA"},{"amount":41046702.0,"budget_phase":"Audited Actual","financial_year":2015,"amount_type.code":"AUDA"},{"amount":35139859.0,"budget_phase":"Forecast 1 year ahead of budget year","financial_year":2017,"amount_type.code":"IBY1"},{"amount":36073444.0,"budget_phase":"Forecast 2 years ahead of budget year","financial_year":2018,"amount_type.code":"IBY2"},{"amount":34194356.0,"budget_phase":"Original Budget","financial_year":2012,"amount_type.code":"ORGB"},{"amount":31539599.0,"budget_phase":"Original Budget","financial_year":2013,"amount_type.code":"ORGB"},{"amount":33480950.0,"budget_phase":"Original Budget","financial_year":2014,"amount_type.code":"ORGB"},{"amount":34699233.0,"budget_phase":"Original Budget","financial_year":2015,"amount_type.code":"ORGB"},{"amount":35083880.0,"budget_phase":"Original Budget","financial_year":2016,"amount_type.code":"ORGB"}],"spending_adjustments":{"2012":[{"item":"Bulk purchases","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0},{"item":"Bulk purchases","amount":0.0,"comparison":"Original budget to audited outcome","percent_changed":0},{"item":"Contracted services","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0},{"item":"Contracted services","amount":68768.0,"comparison":"Original budget to audited outcome","percent_changed":0},{"item":"Employee related costs","amount":386692.0,"comparison":"Original to adjusted budget","percent_changed":5.86},{"item":"Employee related costs","amount":467674.0,"comparison":"Original budget to audited outcome","percent_changed":7.09},{"item":"Finance charges","amount":15000.0,"comparison":"Original to adjusted budget","percent_changed":15.0},{"item":"Finance charges","amount":-38840.0,"comparison":"Original budget to audited outcome","percent_changed":-38.84},{"item":"Other","amount":1070441.0,"comparison":"Original to adjusted budget","percent_changed":10.12},{"item":"Other","amount":12457309.0,"comparison":"Original budget to audited outcome","percent_changed":117.76},{"item":"Remuneration of councillors","amount":22655.0,"comparison":"Original to adjusted budget","percent_changed":1.38},{"item":"Remuneration of councillors","amount":-78427.0,"comparison":"Original budget to audited outcome","percent_changed":-4.77},{"item":"Transfers and subsidies","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Transfers and subsidies","amount":-908249.0,"comparison":"Original budget to audited outcome","percent_changed":-100.0}],"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":16800.0,"comparison":"Original to adjusted budget","percent_changed":8.44},{"item":"Contracted services","amount":151917.0,"comparison":"Original budget to audited outcome","percent_changed":76.36},{"item":"Employee related costs","amount":1001.0,"comparison":"Original to adjusted budget","percent_changed":0.01},{"item":"Employee related costs","amount":-140381.0,"comparison":"Original budget to audited outcome","percent_changed":-1.91},{"item":"Finance charges","amount":-95840.0,"comparison":"Original to adjusted budget","percent_changed":-24.84},{"item":"Finance charges","amount":-322866.0,"comparison":"Original budget to audited outcome","percent_changed":-83.68},{"item":"Other","amount":6744917.0,"comparison":"Original to adjusted budget","percent_changed":79.04},{"item":"Other","amount":24912782.0,"comparison":"Original budget to audited outcome","percent_changed":291.95},{"item":"Remuneration of councillors","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Remuneration of councillors","amount":36834.0,"comparison":"Original budget to audited outcome","percent_changed":2.11},{"item":"Transfers and subsidies","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Transfers and subsidies","amount":-1847455.0,"comparison":"Original budget to audited outcome","percent_changed":-100.0}],"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":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Contracted services","amount":-227843.0,"comparison":"Original budget to audited outcome","percent_changed":-100.0},{"item":"Employee related costs","amount":89386.0,"comparison":"Original to adjusted budget","percent_changed":1.19},{"item":"Employee related costs","amount":-120895.0,"comparison":"Original budget to audited outcome","percent_changed":-1.61},{"item":"Finance charges","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Finance charges","amount":37917.0,"comparison":"Original budget to audited outcome","percent_changed":126.39},{"item":"Other","amount":1520152.0,"comparison":"Original to adjusted budget","percent_changed":15.93},{"item":"Other","amount":9302824.0,"comparison":"Original budget to audited outcome","percent_changed":97.49},{"item":"Remuneration of councillors","amount":90424.0,"comparison":"Original to adjusted budget","percent_changed":5.49},{"item":"Remuneration of councillors","amount":-29737.0,"comparison":"Original budget to audited outcome","percent_changed":-1.81},{"item":"Transfers and subsidies","amount":1.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Transfers and subsidies","amount":-1398271.0,"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":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Contracted services","amount":-227843.0,"comparison":"Original budget to audited outcome","percent_changed":-100.0},{"item":"Employee related costs","amount":944286.0,"comparison":"Original to adjusted budget","percent_changed":10.01},{"item":"Employee related costs","amount":-66201.0,"comparison":"Original budget to audited outcome","percent_changed":-0.7},{"item":"Finance charges","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Finance charges","amount":-6117.0,"comparison":"Original budget to audited outcome","percent_changed":-8.16},{"item":"Other","amount":4504243.0,"comparison":"Original to adjusted budget","percent_changed":40.13},{"item":"Other","amount":11610600.0,"comparison":"Original budget to audited outcome","percent_changed":103.44},{"item":"Remuneration of councillors","amount":112634.0,"comparison":"Original to adjusted budget","percent_changed":6.32},{"item":"Remuneration of councillors","amount":82285.0,"comparison":"Original budget to audited outcome","percent_changed":4.62},{"item":"Transfers and subsidies","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Transfers and subsidies","amount":-1581428.0,"comparison":"Original budget to audited outcome","percent_changed":-100.0}]},"spending_time_series":[{"amount":21322000.0,"budget_phase":"Adjusted Budget","financial_year":2012,"amount_type.code":"ADJB"},{"amount":26712477.0,"budget_phase":"Adjusted Budget","financial_year":2013,"amount_type.code":"ADJB"},{"amount":22064913.0,"budget_phase":"Adjusted Budget","financial_year":2014,"amount_type.code":"ADJB"},{"amount":29881638.0,"budget_phase":"Adjusted Budget","financial_year":2015,"amount_type.code":"ADJB"},{"amount":36628722.0,"budget_phase":"Adjusted Budget","financial_year":2016,"amount_type.code":"ADJB"},{"amount":31795447.0,"budget_phase":"Audited Actual","financial_year":2012,"amount_type.code":"AUDA"},{"amount":42836430.0,"budget_phase":"Audited Actual","financial_year":2013,"amount_type.code":"AUDA"},{"amount":27928945.0,"budget_phase":"Audited Actual","financial_year":2014,"amount_type.code":"AUDA"},{"amount":34131771.0,"budget_phase":"Audited Actual","financial_year":2015,"amount_type.code":"AUDA"},{"amount":33672451.0,"budget_phase":"Forecast 1 year ahead of budget year","financial_year":2017,"amount_type.code":"IBY1"},{"amount":35207938.0,"budget_phase":"Forecast 2 years ahead of budget year","financial_year":2018,"amount_type.code":"IBY2"},{"amount":19827212.0,"budget_phase":"Original Budget","financial_year":2012,"amount_type.code":"ORGB"},{"amount":20045599.0,"budget_phase":"Original Budget","financial_year":2013,"amount_type.code":"ORGB"},{"amount":20364950.0,"budget_phase":"Original Budget","financial_year":2014,"amount_type.code":"ORGB"},{"amount":24320475.0,"budget_phase":"Original Budget","financial_year":2015,"amount_type.code":"ORGB"},{"amount":33243230.0,"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":"ave","result":-9.4,"overunder":"under","cube_version":"v1"},{"date":2014,"rating":"bad","result":-30.75,"overunder":"under","cube_version":"v1"},{"date":2013,"rating":"ave","result":14.02,"overunder":"over","cube_version":"v1"},{"date":2012,"rating":"bad","result":-38.59,"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":1490192.0,"amount_type":"AUDA"},{"date":"2015","item":"Service Charges","amount":2680118.0,"amount_type":"AUDA"},{"date":"2015","item":"Rental income","amount":923708.0,"amount_type":"AUDA"},{"date":"2015","item":"Interest and investments","amount":463329.0,"amount_type":"AUDA"},{"date":"2015","item":"Fines","amount":0.0,"amount_type":"AUDA"},{"date":"2015","item":"Licenses and Permits","amount":0.0,"amount_type":"AUDA"},{"date":"2015","item":"Agency services","amount":0.0,"amount_type":"AUDA"},{"date":"2015","item":"Other","amount":3628856.0,"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":27.44},{"date":2014,"rating":"","result":26.49},{"date":2013,"rating":"","result":16.8},{"date":2012,"rating":"","result":22.22}],"formula":{"text":"= Total expenditure on salaries and wages","actual":["=",{"cube":"incexp","item_codes":["3000","3100"],"amount_type":"AUDA"}]},"formula_v2":{"text":"= Total expenditure on salaries and wages","actual":["=",{"cube":"incexp_v2","item_codes":["3100"],"amount_type":"AUDA"}]},"result_type":"%"},"operating_budget_spending":{"ref":{"url":"http://mfma.treasury.gov.za/Media_Releases/Reports%20to%20Parliament/Pages/default.aspx","title":"Over and under spending reports to parliament"},"values":[{"date":2015,"rating":"ave","result":14.2,"overunder":"over","cube_version":"v1"},{"date":2014,"rating":"bad","result":26.6,"overunder":"over","cube_version":"v1"},{"date":2013,"rating":"bad","result":60.4,"overunder":"over","cube_version":"v1"},{"date":2012,"rating":"bad","result":49.1,"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":0.73,"cube_version":"v1"},{"date":2014,"rating":"bad","result":0.34,"cube_version":"v1"},{"date":2013,"rating":"bad","result":0.0,"cube_version":"v1"},{"date":2012,"rating":"bad","result":0.0,"cube_version":"v1"}],"formula":{"text":"= (Repairs and maintenance expenditure / (Property, Plant and Equipment + Investment Property)) * 100","actual":["=","(",{"cube":"capital","item_codes":["4100"],"amount_type":"AUDA"},"/","(",{"cube":"bsheet","item_codes":["1300"],"amount_type":"AUDA"},"+",{"cube":"bsheet","item_codes":["1401"],"amount_type":"AUDA"},")",")","*","100"]},"last_year":2015,"formula_v2":{"text":"= (Repairs and maintenance expenditure / (Property, Plant and Equipment + Investment Property)) * 100","actual":["=","(",{"cube":"capital_v2","amount_type":"AUDA","item_description":"capital type code REPAIR_MNT Total"},"/","(",{"cube":"financial_position_v2","item_codes":["0230","0220"],"amount_type":"AUDA"},")",")","*","100"]},"result_type":"%"},"expenditure_trends_contracting":{"ref":{"url":"http://mfma.treasury.gov.za/Media_Releases/LGESDiscussions/Pages/default.aspx","title":"Local Government Equitable Share"},"values":[{"date":2015,"rating":"","result":0.0},{"date":2014,"rating":"","result":0.0},{"date":2013,"rating":"","result":0.82},{"date":2012,"rating":"","result":0.22}],"formula":{"text":"= Expenditure for services rendered by a contractor","actual":["=",{"cube":"incexp","item_codes":["4200"],"amount_type":"AUDA"}]},"formula_v2":{"text":"= Expenditure for services rendered by a contractor","actual":["=",{"cube":"incexp_v2","item_codes":["3800"],"amount_type":"AUDA"}]},"result_type":"%"},"current_debtors_collection_rate":{"ref":{"url":"http://mfma.treasury.gov.za/RegulationsandGazettes/Municipal%20Budget%20and%20Reporting%20Regulations/Pages/default.aspx","title":"Municipal Budget and Reporting Regulations"},"values":[{"date":"2015","year":2015,"rating":"good","result":100.0,"amount_type":"AUDA","cube_version":"v1"},{"date":"2014","year":2014,"rating":"good","result":100.0,"amount_type":"AUDA","cube_version":"v1"},{"date":"2013","year":2013,"rating":"bad","result":17.0,"amount_type":"AUDA","cube_version":"v1"},{"date":"2012","year":2012,"rating":"bad","result":51.89,"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":15938536.0},{"year":2013,"value":26331374.0},{"year":2014,"value":15630361.0},{"year":2015,"value":15933475.0}],"category":"Governance, Administration, Planning and Development"},{"values":[{"year":2012,"value":5614895.0},{"year":2013,"value":7706678.0},{"year":2014,"value":1829644.0},{"year":2015,"value":4106122.0}],"category":"Waste Management"},{"values":[{"year":2012,"value":4832478.0},{"year":2013,"value":3194031.0},{"year":2014,"value":3103014.0},{"year":2015,"value":3677927.0}],"category":"Waste Water Management"},{"values":[{"year":2012,"value":5409538.0},{"year":2013,"value":3928382.0},{"year":2014,"value":4501260.0},{"year":2015,"value":6954464.0}],"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":["NC087"],"disestablished_date":"2016-08-03","code":"NC081"},"muni_contact":{"url":null,"phone_number":"054 531 0019","street_address_1":"Civic Centre","street_address_2":"63 Loubos Road","street_address_3":"Rietfontein","street_address_4":"8811"},"mayoral_staff":{"officials":[{"name":"Magrieta Eiman","role":"Mayor/Executive Mayor","email":"magrietaeima@gmail.com","title":"Ms","secretary":{"name":"Levona Titus","role":"Secretary of Mayor/Executive Mayor","email":"levonatitus43@gmail.com","title":"Ms","fax_number":null,"office_phone":null},"fax_number":"054 531 0019","office_phone":"054 531 0019"},{"name":"J.Willemse(acting)","role":"Municipal Manager","email":"mier.mml@gmail.com","title":"Mr","secretary":{"name":"Levona Titus","role":"Secretary of Municipal Manager","email":"levonatitus43@gmail.com","title":"Ms","fax_number":"054 531 0019","office_phone":"054 531 0019"},"fax_number":"054 531 0019","office_phone":"054 531 0019"},{"name":null,"role":"Deputy Mayor/Executive Mayor","email":null,"title":null,"fax_number":null,"office_phone":null},{"name":"Elrico N Mouton (acting)","role":"Chief Financial Officer","email":"elricomouton@gmail.com","title":"Mr","fax_number":"086 219 5454","office_phone":"054 531 0019"}],"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/NC081%20Mier/NC081%20Mier%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/NC081%20Mier/NC081%20Mier%20Audit%20Report%202013-14.PDF"},{"date":2013,"rating":"disclaimer","result":"Disclaimer of opinion","report_url":"http://mfma.treasury.gov.za/Documents/07.%20Audit%20Reports/2012-13/02.%20Local%20Municipalities/NC081%20Mier/NC081%20Mier%20Audit%20report%202012-13.pdf"},{"date":2012,"rating":"outstanding","result":"Outstanding","report_url":"http://mfma.treasury.gov.za/Documents/07.%20Audit%20Reports/2011-12/02.%20Local%20municipalities/NC081%20Mier/NC081%20Mier%20Audit%20Report%202011-12.pdf"}]}}