{"indicators":{"grants":{"totals":{"2021":{"ACT":{"equitable_share":6348581.0,"national_conditional_grants":640042.0},"ORGB":{"equitable_share":45063000.0,"national_conditional_grants":15049000.0},"SCHD":{"national_conditional_grants":15049000.0},"TRFR":{"national_conditional_grants":8720000.0}},"2022":{"ACT":{"national_conditional_grants":10277935.0},"ORGB":{"equitable_share":46595000.0,"national_conditional_grants":20694000.0},"SCHD":{"national_conditional_grants":20694000.0},"TRFR":{"national_conditional_grants":15165000.0}},"2023":{"ACT":{"national_conditional_grants":24176386.0},"ORGB":{"equitable_share":50186000.0,"provincial_transfers":21896000.0,"national_conditional_grants":39862000.0},"SCHD":{"national_conditional_grants":39862000.0},"TRFR":{"national_conditional_grants":26448000.0}},"2024":{"ACT":{"national_conditional_grants":23420523.0},"ORGB":{"equitable_share":52810000.0,"national_conditional_grants":33313000.0},"SCHD":{"national_conditional_grants":47991000.0},"TRFR":{"national_conditional_grants":37563000.0}}},"snapshot_date":{"year":2025,"quarter":"3"},"equitable_share":{"2021":[{"amount.sum":6348581.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ACT","financial_year_end.year":2021},{"amount.sum":45063000.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ORGB","financial_year_end.year":2021}],"2022":[{"amount.sum":46595000.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ORGB","financial_year_end.year":2022}],"2023":[{"amount.sum":50186000.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ORGB","financial_year_end.year":2023}],"2024":[{"amount.sum":52810000.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ORGB","financial_year_end.year":2024}]},"provincial_transfers":{"2023":[{"amount.sum":1396000.0,"grant.code":"0004","grant.label":"Public Works, Roads and Transport","amount_type.code":"ORGB","financial_year_end.year":2023},{"amount.sum":500000.0,"grant.code":"0006","grant.label":"Sport, Arts and Culture","amount_type.code":"ORGB","financial_year_end.year":2023},{"amount.sum":20000000.0,"grant.code":"0008","grant.label":"Office of the Premier","amount_type.code":"ORGB","financial_year_end.year":2023}]},"national_conditional_grants":{"2021":[{"amount.sum":417000.0,"grant.code":"DRG","grant.label":"Municipal Disaster Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":417000.0,"grant.code":"DRG","grant.label":"Municipal Disaster Grant","amount_type.code":"TRFR","financial_year_end.year":2021},{"amount.sum":326000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"ACT","financial_year_end.year":2021},{"amount.sum":2400000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":2400000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"TRFR","financial_year_end.year":2021},{"amount.sum":217164.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"ACT","financial_year_end.year":2021},{"amount.sum":11208000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":5647000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2021},{"amount.sum":96878.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"ACT","financial_year_end.year":2021},{"amount.sum":1024000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":256000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"TRFR","financial_year_end.year":2021}],"2022":[{"amount.sum":1820849.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"ACT","financial_year_end.year":2022},{"amount.sum":2450000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":2450000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"TRFR","financial_year_end.year":2022},{"amount.sum":5529000.0,"grant.code":"IN7G","grant.label":"Integrated National Electrification Programme (Allocation in-kind) Grant","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":7735695.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"ACT","financial_year_end.year":2022},{"amount.sum":11636000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":11636000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2022},{"amount.sum":721391.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"ACT","financial_year_end.year":2022},{"amount.sum":1079000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":1079000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"TRFR","financial_year_end.year":2022}],"2023":[{"amount.sum":2310983.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"ACT","financial_year_end.year":2023},{"amount.sum":2450000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":2450000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"TRFR","financial_year_end.year":2023},{"amount.sum":13414000.0,"grant.code":"IN7G","grant.label":"Integrated National Electrification Programme (Allocation in-kind) Grant","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":573091.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"ACT","financial_year_end.year":2023},{"amount.sum":733000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":733000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"TRFR","financial_year_end.year":2023},{"amount.sum":20353634.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"ACT","financial_year_end.year":2023},{"amount.sum":22215000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":22215000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2023},{"amount.sum":938678.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"ACT","financial_year_end.year":2023},{"amount.sum":1050000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":1050000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"TRFR","financial_year_end.year":2023}],"2024":[{"amount.sum":1014465.0,"grant.code":"DRCG","grant.label":"Municipal Disaster Recovery Grant","amount_type.code":"ACT","financial_year_end.year":2024},{"amount.sum":17420000.0,"grant.code":"DRG","grant.label":"Municipal Disaster Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":17420000.0,"grant.code":"DRG","grant.label":"Municipal Disaster Grant","amount_type.code":"TRFR","financial_year_end.year":2024},{"amount.sum":2450001.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"ACT","financial_year_end.year":2024},{"amount.sum":2450000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":2450000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"TRFR","financial_year_end.year":2024},{"amount.sum":10428000.0,"grant.code":"IN7G","grant.label":"Integrated National Electrification Programme (Allocation in-kind) Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":5158913.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"ACT","financial_year_end.year":2024},{"amount.sum":5000000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":5000000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"TRFR","financial_year_end.year":2024},{"amount.sum":13824144.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"ACT","financial_year_end.year":2024},{"amount.sum":11720000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":11720000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2024},{"amount.sum":973000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"ACT","financial_year_end.year":2024},{"amount.sum":973000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":973000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"TRFR","financial_year_end.year":2024}]}},"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":2024,"rating":"bad","result":-140352836.0,"cube_version":"v2"},{"date":2023,"rating":"good","result":71810744.0,"cube_version":"v2"},{"date":2022,"rating":"good","result":53249106.0,"cube_version":"v2"},{"date":2021,"rating":"good","result":47325788.0,"cube_version":"v2"}],"formula":{"text":"= Cash available at year end","actual":["=",{"cube":"cflow","item_codes":["4200"],"amount_type":"AUDA"}]},"last_year":2024,"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":2024,"rating":"bad","result":0,"cube_version":"v2"},{"date":2023,"rating":"good","result":7.8,"cube_version":"v2"},{"date":2022,"rating":"good","result":5.2,"cube_version":"v2"},{"date":2021,"rating":"good","result":4.4,"cube_version":"v2"}],"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":2024,"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":2024,"year":2024,"assets":89749971.0,"rating":"ave","result":1.13,"amount_type":"AUDA","liabilities":79211683.0,"cube_version":"v2"},{"date":2023,"year":2023,"assets":55680495.0,"rating":"ave","result":1.01,"amount_type":"AUDA","liabilities":54883893.0,"cube_version":"v2"},{"date":2022,"year":2022,"assets":32820918.0,"rating":"bad","result":0.59,"amount_type":"AUDA","liabilities":55296613.0,"cube_version":"v2"},{"date":2021,"year":2021,"assets":23283331.0,"rating":"bad","result":0.38,"amount_type":"AUDA","liabilities":61168864.0,"cube_version":"v2"}],"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":2024,"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":70647786.0,"date":"2024","year":2024,"rating":"bad","result":0.89,"amount_type":"ACT","liabilities":79211683.0,"cube_version":"v2","call_investment_deposits":0},{"cash":33547240.0,"date":"2023","year":2023,"rating":"bad","result":0.61,"amount_type":"ACT","liabilities":54883893.0,"cube_version":"v2","call_investment_deposits":0},{"cash":16609806.0,"date":"2022","year":2022,"rating":"bad","result":0.3,"amount_type":"ACT","liabilities":55296613.0,"cube_version":"v2","call_investment_deposits":0},{"cash":5383834.0,"date":"2021","year":2021,"rating":"bad","result":0.09,"amount_type":"ACT","liabilities":61168864.0,"cube_version":"v2","call_investment_deposits":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":2024,"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":2024,"local":{"amount":60938447.0,"percent":51.37},"total":118635264.0,"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":57696817.0,"percent":48.63}},"uifw_expenditure":{"ref":{"url":"http://mfma.treasury.gov.za/Circulars/Pages/Circular71.aspx","title":"Circular 71"},"values":[{"date":2024,"rating":"bad","result":4.7,"cube_version":"v2"},{"date":2023,"rating":"bad","result":0.22,"cube_version":"v2"},{"date":2022,"rating":"bad","result":1.0,"cube_version":"v2"},{"date":2021,"rating":"bad","result":28.39,"cube_version":"v2"}],"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":2024,"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":{"2022":[{"item":"Fines","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Fines","amount":-500.0,"comparison":"Original budget to audited outcome","percent_changed":-2.5},{"item":"Government Transfers","amount":50000.0,"comparison":"Original to adjusted budget","percent_changed":0.1},{"item":"Government Transfers","amount":2667088.0,"comparison":"Original budget to audited outcome","percent_changed":5.21},{"item":"Interest and investments","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Interest and investments","amount":2603993.0,"comparison":"Original budget to audited outcome","percent_changed":44.74},{"item":"Licenses and Permits","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Licenses and Permits","amount":-768170.0,"comparison":"Original budget to audited outcome","percent_changed":-62.45},{"item":"Other","amount":1650000.0,"comparison":"Original to adjusted budget","percent_changed":43.88},{"item":"Other","amount":-156348.0,"comparison":"Original budget to audited outcome","percent_changed":-4.16},{"item":"Property rates","amount":3821360.0,"comparison":"Original to adjusted budget","percent_changed":14.15},{"item":"Property rates","amount":6682248.0,"comparison":"Original budget to audited outcome","percent_changed":24.75},{"item":"Rental income","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Rental income","amount":-1652756.0,"comparison":"Original budget to audited outcome","percent_changed":-97.22},{"item":"Service Charges","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Service Charges","amount":-2655730.0,"comparison":"Original budget to audited outcome","percent_changed":-12.84}],"2023":[{"item":"Fines","amount":3.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Fines","amount":-82000.0,"comparison":"Original budget to audited outcome","percent_changed":-46.28},{"item":"Government Transfers","amount":4.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Government Transfers","amount":1996242.0,"comparison":"Original budget to audited outcome","percent_changed":3.65},{"item":"Interest and investments","amount":10.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Interest and investments","amount":2753953.0,"comparison":"Original budget to audited outcome","percent_changed":40.79},{"item":"Licenses and Permits","amount":3.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Licenses and Permits","amount":71336.0,"comparison":"Original budget to audited outcome","percent_changed":13.46},{"item":"Other","amount":15.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Other","amount":-2733763.0,"comparison":"Original budget to audited outcome","percent_changed":-76.63},{"item":"Property rates","amount":13.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Property rates","amount":-4709883.0,"comparison":"Original budget to audited outcome","percent_changed":-11.4},{"item":"Rental income","amount":3.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Rental income","amount":-14205.0,"comparison":"Original budget to audited outcome","percent_changed":-4.7},{"item":"Service Charges","amount":16.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Service Charges","amount":-8311407.0,"comparison":"Original budget to audited outcome","percent_changed":-36.85}],"2024":[{"item":"Fines","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Fines","amount":30180.0,"comparison":"Original budget to audited outcome","percent_changed":16.17},{"item":"Government Transfers","amount":1.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Government Transfers","amount":-1767802.0,"comparison":"Original budget to audited outcome","percent_changed":-2.97},{"item":"Interest and investments","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Interest and investments","amount":2874472.0,"comparison":"Original budget to audited outcome","percent_changed":29.9},{"item":"Licenses and Permits","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Licenses and Permits","amount":-18103.0,"comparison":"Original budget to audited outcome","percent_changed":-3.24},{"item":"Other","amount":3043000.0,"comparison":"Original to adjusted budget","percent_changed":206.47},{"item":"Other","amount":4849704.0,"comparison":"Original budget to audited outcome","percent_changed":329.05},{"item":"Property rates","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Property rates","amount":-19037086.0,"comparison":"Original budget to audited outcome","percent_changed":-40.88},{"item":"Rental income","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Rental income","amount":121131.0,"comparison":"Original budget to audited outcome","percent_changed":27.7},{"item":"Service Charges","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Service Charges","amount":-7502156.0,"comparison":"Original budget to audited outcome","percent_changed":-36.1}]},"income_time_series":[{"amount":110230956.0,"budget_phase":"Adjusted Budget","financial_year":2021,"amount_type.code":"ADJB"},{"amount":116886419.0,"budget_phase":"Adjusted Budget","financial_year":2022,"amount_type.code":"ADJB"},{"amount":129954250.0,"budget_phase":"Adjusted Budget","financial_year":2023,"amount_type.code":"ADJB"},{"amount":142127925.0,"budget_phase":"Adjusted Budget","financial_year":2024,"amount_type.code":"ADJB"},{"amount":122263214.0,"budget_phase":"Audited Actual","financial_year":2021,"amount_type.code":"AUDA"},{"amount":118084884.0,"budget_phase":"Audited Actual","financial_year":2022,"amount_type.code":"AUDA"},{"amount":118924456.0,"budget_phase":"Audited Actual","financial_year":2023,"amount_type.code":"AUDA"},{"amount":118635264.0,"budget_phase":"Audited Actual","financial_year":2024,"amount_type.code":"AUDA"},{"amount":128286934.0,"budget_phase":"Audited Actual","financial_year":2025,"amount_type.code":"AUDA"},{"amount":152790764.0,"budget_phase":"Forecast 1 year ahead of budget year","financial_year":2026,"amount_type.code":"IBY1"},{"amount":159889336.0,"budget_phase":"Forecast 2 years ahead of budget year","financial_year":2027,"amount_type.code":"IBY2"},{"amount":103151956.0,"budget_phase":"Original Budget","financial_year":2021,"amount_type.code":"ORGB"},{"amount":111365059.0,"budget_phase":"Original Budget","financial_year":2022,"amount_type.code":"ORGB"},{"amount":129954183.0,"budget_phase":"Original Budget","financial_year":2023,"amount_type.code":"ORGB"},{"amount":139084924.0,"budget_phase":"Original Budget","financial_year":2024,"amount_type.code":"ORGB"},{"amount":146220395.0,"budget_phase":"Original Budget","financial_year":2025,"amount_type.code":"ORGB"}],"spending_adjustments":{"2021":[{"item":"Bulk purchases","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Bulk purchases","amount":3373880.0,"comparison":"Original budget to audited outcome","percent_changed":45.65},{"item":"Contracted services","amount":3619740.0,"comparison":"Original to adjusted budget","percent_changed":69.37},{"item":"Contracted services","amount":886079.0,"comparison":"Original budget to audited outcome","percent_changed":16.98},{"item":"Employee related costs","amount":20000.0,"comparison":"Original to adjusted budget","percent_changed":0.04},{"item":"Employee related costs","amount":1695920.0,"comparison":"Original budget to audited outcome","percent_changed":3.62},{"item":"Finance charges","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Finance charges","amount":1407975.0,"comparison":"Original budget to audited outcome","percent_changed":281.59},{"item":"Other","amount":3978618.0,"comparison":"Original to adjusted budget","percent_changed":10.26},{"item":"Other","amount":19641278.0,"comparison":"Original budget to audited outcome","percent_changed":50.67},{"item":"Remuneration of councillors","amount":541718.0,"comparison":"Original to adjusted budget","percent_changed":12.01},{"item":"Remuneration of councillors","amount":44583.0,"comparison":"Original budget to audited outcome","percent_changed":0.99}],"2022":[{"item":"Bulk purchases","amount":3500000.0,"comparison":"Original to adjusted budget","percent_changed":41.18},{"item":"Bulk purchases","amount":3718921.0,"comparison":"Original budget to audited outcome","percent_changed":43.75},{"item":"Contracted services","amount":-1498031.0,"comparison":"Original to adjusted budget","percent_changed":-13.35},{"item":"Contracted services","amount":-3351082.0,"comparison":"Original budget to audited outcome","percent_changed":-29.87},{"item":"Employee related costs","amount":2503057.0,"comparison":"Original to adjusted budget","percent_changed":6.21},{"item":"Employee related costs","amount":4717161.0,"comparison":"Original budget to audited outcome","percent_changed":11.69},{"item":"Finance charges","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Finance charges","amount":933819.0,"comparison":"Original budget to audited outcome","percent_changed":186.76},{"item":"Other","amount":65777039.0,"comparison":"Original to adjusted budget","percent_changed":147.69},{"item":"Other","amount":6220422.0,"comparison":"Original budget to audited outcome","percent_changed":13.97},{"item":"Remuneration of councillors","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Remuneration of councillors","amount":-370932.0,"comparison":"Original budget to audited outcome","percent_changed":-7.34}]},"spending_time_series":[{"amount":111382084.0,"budget_phase":"Adjusted Budget","financial_year":2021,"amount_type.code":"ADJB"},{"amount":180425303.0,"budget_phase":"Adjusted Budget","financial_year":2022,"amount_type.code":"ADJB"},{"amount":122411725.0,"budget_phase":"Adjusted Budget","financial_year":2023,"amount_type.code":"ADJB"},{"amount":120263393.0,"budget_phase":"Adjusted Budget","financial_year":2024,"amount_type.code":"ADJB"},{"amount":130271723.0,"budget_phase":"Audited Actual","financial_year":2021,"amount_type.code":"AUDA"},{"amount":122011547.0,"budget_phase":"Audited Actual","financial_year":2022,"amount_type.code":"AUDA"},{"amount":110903442.0,"budget_phase":"Audited Actual","financial_year":2023,"amount_type.code":"AUDA"},{"amount":127968684.0,"budget_phase":"Audited Actual","financial_year":2024,"amount_type.code":"AUDA"},{"amount":125755488.0,"budget_phase":"Audited Actual","financial_year":2025,"amount_type.code":"AUDA"},{"amount":131193253.0,"budget_phase":"Forecast 1 year ahead of budget year","financial_year":2026,"amount_type.code":"IBY1"},{"amount":137023316.0,"budget_phase":"Forecast 2 years ahead of budget year","financial_year":2027,"amount_type.code":"IBY2"},{"amount":103222008.0,"budget_phase":"Original Budget","financial_year":2021,"amount_type.code":"ORGB"},{"amount":110143238.0,"budget_phase":"Original Budget","financial_year":2022,"amount_type.code":"ORGB"},{"amount":117470160.0,"budget_phase":"Original Budget","financial_year":2023,"amount_type.code":"ORGB"},{"amount":120253388.0,"budget_phase":"Original Budget","financial_year":2024,"amount_type.code":"ORGB"},{"amount":125679582.0,"budget_phase":"Original Budget","financial_year":2025,"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":2024,"rating":"bad","result":-66.94,"overunder":"under","cube_version":"v2"},{"date":2023,"rating":"bad","result":-27.59,"overunder":"under","cube_version":"v2"},{"date":2022,"rating":"bad","result":-24.47,"overunder":"under","cube_version":"v2"},{"date":2021,"rating":"bad","result":29.2,"overunder":"over","cube_version":"v2"}],"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":2024,"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":"2024","item":"Property rates","amount":27532302.0,"amount_type":"AUDA"},{"date":"2024","item":"Service Charges","amount":13280188.0,"amount_type":"AUDA"},{"date":"2024","item":"Rental income","amount":558387.0,"amount_type":"AUDA"},{"date":"2024","item":"Interest and investments","amount":12487278.0,"amount_type":"AUDA"},{"date":"2024","item":"Fines","amount":216771.0,"amount_type":"AUDA"},{"date":"2024","item":"Licenses and Permits","amount":539987.0,"amount_type":"AUDA"},{"date":"2024","item":"Agency services","amount":298743.0,"amount_type":"AUDA"},{"date":"2024","item":"Other","amount":6024791.0,"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":2024,"rating":"","result":38.54},{"date":2023,"rating":"","result":40.77},{"date":2022,"rating":"","result":36.93},{"date":2021,"rating":"","result":37.26}],"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":2024,"rating":"ave","result":6.4,"overunder":"over","cube_version":"v2"},{"date":2023,"rating":"ave","result":-9.4,"overunder":"under","cube_version":"v2"},{"date":2022,"rating":"bad","result":-32.4,"overunder":"under","cube_version":"v2"},{"date":2021,"rating":"bad","result":17.0,"overunder":"over","cube_version":"v2"}],"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":2024,"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":2024,"rating":"bad","result":0.09,"cube_version":"v2"},{"date":2023,"rating":"bad","result":0.05,"cube_version":"v2"},{"date":2022,"rating":"bad","result":0.06,"cube_version":"v2"},{"date":2021,"rating":"bad","result":0.11,"cube_version":"v2"}],"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":2024,"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":2024,"rating":"","result":5.16},{"date":2023,"rating":"","result":4.56},{"date":2022,"rating":"","result":6.45},{"date":2021,"rating":"","result":4.69}],"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":"2024","year":2024,"rating":"bad","result":null,"billing":null,"receipts":null,"cube_version":null},{"date":"2023","year":2023,"rating":"good","result":534.6,"amount_type":"AUDA","cube_version":"v2"},{"date":"2022","year":2022,"rating":"good","result":110.86,"amount_type":"AUDA","cube_version":"v2"},{"date":"2021","year":2021,"rating":"bad","result":87.11,"amount_type":"AUDA","cube_version":"v2"}],"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":2024,"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":2021,"value":-617709.0},{"year":2022,"value":5261931.0},{"year":2023,"value":6219784.0},{"year":2024,"value":5965094.0},{"year":2025,"value":10986598.0}],"category":"Community & Social Services"},{"values":[{"year":2021,"value":12515356.0},{"year":2022,"value":-15251841.0},{"year":2023,"value":16219016.0},{"year":2024,"value":15795847.0},{"year":2025,"value":18073332.0}],"category":"Electricity "},{"values":[{"year":2021,"value":98794787.0},{"year":2022,"value":111604666.0},{"year":2023,"value":70317073.0},{"year":2024,"value":88509862.0},{"year":2025,"value":70374025.0}],"category":"Governance, Administration, Planning and Development"},{"values":[{"year":2024,"value":-84895.0}],"category":"Housing"},{"values":[{"year":2021,"value":7073367.0},{"year":2022,"value":6529196.0},{"year":2023,"value":7051490.0},{"year":2024,"value":17332279.0},{"year":2025,"value":17604157.0}],"category":"Road Transport"},{"values":[{"year":2021,"value":12505382.0},{"year":2022,"value":13867595.0},{"year":2023,"value":11096079.0},{"year":2024,"value":450497.0},{"year":2025,"value":8717376.0}],"category":"Waste Management"},{"values":[{"year":2021,"value":540.0}],"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":[],"code":"EC123"},"muni_contact":{"url":"http://www.greatkeilm.gov.za","phone_number":"043 831 5700","street_address_1":"Council Buildings","street_address_2":"17 Main Street","street_address_3":"Komga","street_address_4":"4950"},"mayoral_staff":{"officials":[{"name":"Ngenisile Tekile","role":"Mayor/Executive Mayor","email":"ntekile1@greatkeilm.gov.za","title":"Mr","secretary":{"name":"Lupo Moyakhe","role":"Secretary of Mayor/Executive Mayor","email":"lmoyakhe@greatkeilm.gov.za","title":"Ms","fax_number":"043 831 1306","office_phone":"043 831 5700"},"fax_number":"043 831 1483","office_phone":"043 831 5700"},{"name":"Lawrence Mambila","role":"Municipal Manager","email":"Lmambila@greatkeilm.gov.za","title":"Mr","secretary":{"name":"Philiswa Kwetani","role":"Secretary of Municipal Manager","email":"PKwetani@greatkeilm.gov.za","title":"Ms","fax_number":"043 831 1483","office_phone":"043 831 5700"},"fax_number":"043 831 1306","office_phone":"043 831 5700"},{"name":"Ntombizanele Mgema","role":"Deputy Mayor/Executive Mayor","email":"nmgema@greatkeilm.gov.za","title":"Ms","secretary":{"name":"","role":"Secretary of Deputy Mayor/Executive Mayor","email":"","title":"","fax_number":"","office_phone":""},"fax_number":" ","office_phone":"043 831 5700"},{"name":"Ayanda Lwana","role":"Chief Financial Officer","email":"alwana@greatkeilm.gov.za","title":"Mr","secretary":{"name":"Sivuyise Mkile","role":"Secretary of Financial Manager","email":"smkile@greatkeilm.gov.za","title":"Ms","fax_number":"043 831 1029","office_phone":"043 831 5700"},"fax_number":"043 831 1306","office_phone":"043 831 5700"}],"updated_date":"October 2026"},"audit_opinions":{"values":[{"date":2024,"rating":"unqualified_emphasis_of_matter","result":"Unqualified - Emphasis of Matter items","report_url":"https://lg.treasury.gov.za/supportingdocs/EC123/EC123_Audit%20Report_2024_Y_20241202T081859Z_sgwele.pdf"},{"date":2023,"rating":"unqualified_emphasis_of_matter","result":"Unqualified - Emphasis of Matter items","report_url":"https://lg.treasury.gov.za/supportingdocs/EC123/EC123_Audit%20Report_2023_Y_20231208T120423Z_sncoko.pdf"},{"date":2022,"rating":"unqualified_emphasis_of_matter","result":"Unqualified - Emphasis of Matter items","report_url":"https://lg.treasury.gov.za/supportingdocs/EC123/EC123_Audit%20Report_2022_Y_20221206T104848Z_sncoko.pdf"},{"date":2021,"rating":"unqualified_emphasis_of_matter","result":"Unqualified - Emphasis of Matter items","report_url":"https://lg.treasury.gov.za/supportingdocs/EC123/EC123_Audit%20Report_2021_Y_20220905T125030Z_lmayi.pdf"}]}}