{"indicators":{"grants":{"totals":{"2021":{"ACT":{"equitable_share":8453552.0,"national_conditional_grants":1434938.0},"ORGB":{"equitable_share":62095000.0,"national_conditional_grants":25639000.0},"SCHD":{"national_conditional_grants":23774000.0},"TRFR":{"national_conditional_grants":6040000.0}},"2022":{"ORGB":{"equitable_share":64368000.0,"national_conditional_grants":23151000.0},"SCHD":{"national_conditional_grants":17258000.0},"TRFR":{"national_conditional_grants":17258000.0}},"2023":{"ACT":{"national_conditional_grants":24627086.0},"ORGB":{"equitable_share":70586000.0,"provincial_transfers":12240000.0,"national_conditional_grants":36300000.0},"SCHD":{"national_conditional_grants":36300000.0},"TRFR":{"national_conditional_grants":36300000.0}},"2024":{"ACT":{"national_conditional_grants":24859339.0},"ORGB":{"equitable_share":76252000.0,"national_conditional_grants":25173000.0},"SCHD":{"national_conditional_grants":23717000.0},"TRFR":{"national_conditional_grants":23717000.0}}},"snapshot_date":{"year":2025,"quarter":"3"},"equitable_share":{"2021":[{"amount.sum":8453552.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ACT","financial_year_end.year":2021},{"amount.sum":62095000.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ORGB","financial_year_end.year":2021}],"2022":[{"amount.sum":64368000.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ORGB","financial_year_end.year":2022}],"2023":[{"amount.sum":70586000.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ORGB","financial_year_end.year":2023}],"2024":[{"amount.sum":76252000.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ORGB","financial_year_end.year":2024}]},"provincial_transfers":{"2023":[{"amount.sum":5240000.0,"grant.code":"0004","grant.label":"Public Works, Roads and Transport","amount_type.code":"ORGB","financial_year_end.year":2023},{"amount.sum":2000000.0,"grant.code":"0006","grant.label":"Sport, Arts and Culture","amount_type.code":"ORGB","financial_year_end.year":2023},{"amount.sum":5000000.0,"grant.code":"0009","grant.label":"Other Departments","amount_type.code":"ORGB","financial_year_end.year":2023}]},"national_conditional_grants":{"2021":[{"amount.sum":477000.0,"grant.code":"DRG","grant.label":"Municipal Disaster Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":477000.0,"grant.code":"DRG","grant.label":"Municipal Disaster Grant","amount_type.code":"TRFR","financial_year_end.year":2021},{"amount.sum":2000000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":2000000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"TRFR","financial_year_end.year":2021},{"amount.sum":1255681.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"ACT","financial_year_end.year":2021},{"amount.sum":179257.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"ACT","financial_year_end.year":2021},{"amount.sum":18772000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":3265000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2021},{"amount.sum":1335000.0,"grant.code":"MSIG","grant.label":"Municipal Systems Improvement Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":1190000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":298000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"TRFR","financial_year_end.year":2021}],"2022":[{"amount.sum":2100000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":2100000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"TRFR","financial_year_end.year":2022},{"amount.sum":13830000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":13830000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2022},{"amount.sum":1328000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":1328000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"TRFR","financial_year_end.year":2022}],"2023":[{"amount.sum":2266461.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"ACT","financial_year_end.year":2023},{"amount.sum":2200000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":2200000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"TRFR","financial_year_end.year":2023},{"amount.sum":11033021.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"ACT","financial_year_end.year":2023},{"amount.sum":11740000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":11740000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"TRFR","financial_year_end.year":2023},{"amount.sum":10681692.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"ACT","financial_year_end.year":2023},{"amount.sum":21008000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":21008000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2023},{"amount.sum":645912.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"ACT","financial_year_end.year":2023},{"amount.sum":1352000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":1352000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"TRFR","financial_year_end.year":2023}],"2024":[{"amount.sum":2171568.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"ACT","financial_year_end.year":2024},{"amount.sum":2200000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":2200000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"TRFR","financial_year_end.year":2024},{"amount.sum":21529280.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"ACT","financial_year_end.year":2024},{"amount.sum":20316000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":20316000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2024},{"amount.sum":1158491.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"ACT","financial_year_end.year":2024},{"amount.sum":1201000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":1201000.0,"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":-161129573.0,"cube_version":"v2"},{"date":2023,"rating":"bad","result":-100675615.0,"cube_version":"v2"},{"date":2022,"rating":"bad","result":-116474035.0,"cube_version":"v2"},{"date":2021,"rating":"bad","result":-74849572.0,"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":"bad","result":0,"cube_version":"v2"},{"date":2022,"rating":"bad","result":0,"cube_version":"v2"},{"date":2021,"rating":"bad","result":0,"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":160134465.0,"rating":"bad","result":0.37,"amount_type":"AUDA","liabilities":427823761.0,"cube_version":"v2"},{"date":2023,"year":2023,"assets":302353946.0,"rating":"bad","result":0.41,"amount_type":"AUDA","liabilities":734353324.0,"cube_version":"v2"},{"date":2022,"year":2022,"assets":334841915.0,"rating":"bad","result":0.51,"amount_type":"AUDA","liabilities":651378634.0,"cube_version":"v2"},{"date":2021,"year":2021,"assets":103749536.0,"rating":"bad","result":0.24,"amount_type":"AUDA","liabilities":432194602.0,"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":2802980.0,"date":"2024","year":2024,"rating":"bad","result":0.01,"amount_type":"ACT","liabilities":427823761.0,"cube_version":"v2","call_investment_deposits":0},{"cash":5372252.0,"date":"2023","year":2023,"rating":"bad","result":0.01,"amount_type":"ACT","liabilities":734353324.0,"cube_version":"v2","call_investment_deposits":0},{"cash":24449262.0,"date":"2022","year":2022,"rating":"bad","result":0.04,"amount_type":"ACT","liabilities":651378634.0,"cube_version":"v2","call_investment_deposits":0},{"cash":10270148.0,"date":"2021","year":2021,"rating":"bad","result":0.02,"amount_type":"ACT","liabilities":432194602.0,"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":330477592.0,"percent":58.35},"total":566373962.0,"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":235896370.0,"percent":41.65}},"uifw_expenditure":{"ref":{"url":"http://mfma.treasury.gov.za/Circulars/Pages/Circular71.aspx","title":"Circular 71"},"values":[{"date":2024,"rating":"bad","result":22.38,"cube_version":"v2"},{"date":2023,"rating":"bad","result":24.83,"cube_version":"v2"},{"date":2022,"rating":"bad","result":21.76,"cube_version":"v2"},{"date":2021,"rating":"bad","result":37.14,"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":{"2021":[{"item":"Fines","amount":-32220.0,"comparison":"Original to adjusted budget","percent_changed":-8.28},{"item":"Fines","amount":-95267.0,"comparison":"Original budget to audited outcome","percent_changed":-24.48},{"item":"Government Transfers","amount":10308000.0,"comparison":"Original to adjusted budget","percent_changed":15.06},{"item":"Government Transfers","amount":12621251.0,"comparison":"Original budget to audited outcome","percent_changed":18.44},{"item":"Interest and investments","amount":454000.0,"comparison":"Original to adjusted budget","percent_changed":4.05},{"item":"Interest and investments","amount":5658402.0,"comparison":"Original budget to audited outcome","percent_changed":50.43},{"item":"Licenses and Permits","amount":1895060.0,"comparison":"Original to adjusted budget","percent_changed":88.29},{"item":"Licenses and Permits","amount":-4112514.0,"comparison":"Original budget to audited outcome","percent_changed":-191.6},{"item":"Other","amount":11177981.0,"comparison":"Original to adjusted budget","percent_changed":164.88},{"item":"Other","amount":2286238.0,"comparison":"Original budget to audited outcome","percent_changed":33.72},{"item":"Property rates","amount":-10000000.0,"comparison":"Original to adjusted budget","percent_changed":-23.4},{"item":"Property rates","amount":-6290605.0,"comparison":"Original budget to audited outcome","percent_changed":-14.72},{"item":"Rental income","amount":1636700.0,"comparison":"Original to adjusted budget","percent_changed":50.48},{"item":"Rental income","amount":-786971.0,"comparison":"Original budget to audited outcome","percent_changed":-24.27},{"item":"Service Charges","amount":-34157842.0,"comparison":"Original to adjusted budget","percent_changed":-22.73},{"item":"Service Charges","amount":-4858183.0,"comparison":"Original budget to audited outcome","percent_changed":-3.23}],"2022":[{"item":"Fines","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Fines","amount":-20612.0,"comparison":"Original budget to audited outcome","percent_changed":-5.56},{"item":"Government Transfers","amount":-361211.0,"comparison":"Original to adjusted budget","percent_changed":-0.51},{"item":"Government Transfers","amount":4564629.0,"comparison":"Original budget to audited outcome","percent_changed":6.43},{"item":"Interest and investments","amount":5029955.0,"comparison":"Original to adjusted budget","percent_changed":36.24},{"item":"Interest and investments","amount":10730578.0,"comparison":"Original budget to audited outcome","percent_changed":77.32},{"item":"Licenses and Permits","amount":11398711.0,"comparison":"Original to adjusted budget","percent_changed":271.46},{"item":"Licenses and Permits","amount":-3770295.0,"comparison":"Original budget to audited outcome","percent_changed":-89.79},{"item":"Other","amount":-2819004.0,"comparison":"Original to adjusted budget","percent_changed":-33.16},{"item":"Other","amount":-4459014.0,"comparison":"Original budget to audited outcome","percent_changed":-52.45},{"item":"Property rates","amount":38786354.0,"comparison":"Original to adjusted budget","percent_changed":117.44},{"item":"Property rates","amount":15836620.0,"comparison":"Original budget to audited outcome","percent_changed":47.95},{"item":"Rental income","amount":-2142842.0,"comparison":"Original to adjusted budget","percent_changed":-42.33},{"item":"Rental income","amount":-2948039.0,"comparison":"Original budget to audited outcome","percent_changed":-58.24},{"item":"Service Charges","amount":26923516.0,"comparison":"Original to adjusted budget","percent_changed":19.51},{"item":"Service Charges","amount":12287148.0,"comparison":"Original budget to audited outcome","percent_changed":8.9}],"2023":[{"item":"Fines","amount":-2278.0,"comparison":"Original to adjusted budget","percent_changed":-0.59},{"item":"Fines","amount":765423.0,"comparison":"Original budget to audited outcome","percent_changed":196.96},{"item":"Government Transfers","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Government Transfers","amount":-1180252.0,"comparison":"Original budget to audited outcome","percent_changed":-1.43},{"item":"Interest and investments","amount":12548341.0,"comparison":"Original to adjusted budget","percent_changed":64.61},{"item":"Interest and investments","amount":14809207.0,"comparison":"Original budget to audited outcome","percent_changed":76.25},{"item":"Licenses and Permits","amount":910956.0,"comparison":"Original to adjusted budget","percent_changed":13.67},{"item":"Licenses and Permits","amount":-6269966.0,"comparison":"Original budget to audited outcome","percent_changed":-94.09},{"item":"Other","amount":-1292323.0,"comparison":"Original to adjusted budget","percent_changed":-14.35},{"item":"Other","amount":-5028117.0,"comparison":"Original budget to audited outcome","percent_changed":-55.84},{"item":"Property rates","amount":-6944791.0,"comparison":"Original to adjusted budget","percent_changed":-11.76},{"item":"Property rates","amount":-8693708.0,"comparison":"Original budget to audited outcome","percent_changed":-14.72},{"item":"Rental income","amount":-143060.0,"comparison":"Original to adjusted budget","percent_changed":-4.7},{"item":"Rental income","amount":-1125394.0,"comparison":"Original budget to audited outcome","percent_changed":-37.0},{"item":"Service Charges","amount":31862408.0,"comparison":"Original to adjusted budget","percent_changed":23.43},{"item":"Service Charges","amount":44403002.0,"comparison":"Original budget to audited outcome","percent_changed":32.66}],"2024":[{"item":"Fines","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Fines","amount":922116.0,"comparison":"Original budget to audited outcome","percent_changed":238.4},{"item":"Government Transfers","amount":-72800.0,"comparison":"Original to adjusted budget","percent_changed":-0.09},{"item":"Government Transfers","amount":152997283.0,"comparison":"Original budget to audited outcome","percent_changed":184.56},{"item":"Interest and investments","amount":4982000.0,"comparison":"Original to adjusted budget","percent_changed":14.42},{"item":"Interest and investments","amount":17090787.0,"comparison":"Original budget to audited outcome","percent_changed":49.46},{"item":"Licenses and Permits","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Licenses and Permits","amount":-3573884.0,"comparison":"Original budget to audited outcome","percent_changed":-69.19},{"item":"Other","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Other","amount":172472.0,"comparison":"Original budget to audited outcome","percent_changed":3.49},{"item":"Property rates","amount":8142000.0,"comparison":"Original to adjusted budget","percent_changed":15.1},{"item":"Property rates","amount":-12492083.0,"comparison":"Original budget to audited outcome","percent_changed":-23.17},{"item":"Rental income","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Rental income","amount":-798813.0,"comparison":"Original budget to audited outcome","percent_changed":-33.83},{"item":"Service Charges","amount":6503000.0,"comparison":"Original to adjusted budget","percent_changed":3.02},{"item":"Service Charges","amount":12483371.0,"comparison":"Original budget to audited outcome","percent_changed":5.8}]},"income_time_series":[{"amount":266505626.0,"budget_phase":"Adjusted Budget","financial_year":2021,"amount_type.code":"ADJB"},{"amount":350852521.0,"budget_phase":"Adjusted Budget","financial_year":2022,"amount_type.code":"ADJB"},{"amount":352801683.0,"budget_phase":"Adjusted Budget","financial_year":2023,"amount_type.code":"ADJB"},{"amount":419126913.0,"budget_phase":"Adjusted Budget","financial_year":2024,"amount_type.code":"ADJB"},{"amount":289646298.0,"budget_phase":"Audited Actual","financial_year":2021,"amount_type.code":"AUDA"},{"amount":306258057.0,"budget_phase":"Audited Actual","financial_year":2022,"amount_type.code":"AUDA"},{"amount":353542625.0,"budget_phase":"Audited Actual","financial_year":2023,"amount_type.code":"AUDA"},{"amount":566373962.0,"budget_phase":"Audited Actual","financial_year":2024,"amount_type.code":"AUDA"},{"amount":432107941.0,"budget_phase":"Audited Actual","financial_year":2025,"amount_type.code":"AUDA"},{"amount":447846814.0,"budget_phase":"Forecast 1 year ahead of budget year","financial_year":2026,"amount_type.code":"IBY1"},{"amount":480777903.0,"budget_phase":"Forecast 2 years ahead of budget year","financial_year":2027,"amount_type.code":"IBY2"},{"amount":285223947.0,"budget_phase":"Original Budget","financial_year":2021,"amount_type.code":"ORGB"},{"amount":274037042.0,"budget_phase":"Original Budget","financial_year":2022,"amount_type.code":"ORGB"},{"amount":315862430.0,"budget_phase":"Original Budget","financial_year":2023,"amount_type.code":"ORGB"},{"amount":399572713.0,"budget_phase":"Original Budget","financial_year":2024,"amount_type.code":"ORGB"},{"amount":412910110.0,"budget_phase":"Original Budget","financial_year":2025,"amount_type.code":"ORGB"}],"spending_adjustments":{"2022":[{"item":"Bulk purchases","amount":38106000.0,"comparison":"Original to adjusted budget","percent_changed":53.0},{"item":"Bulk purchases","amount":56486522.0,"comparison":"Original budget to audited outcome","percent_changed":78.57},{"item":"Contracted services","amount":17032528.0,"comparison":"Original to adjusted budget","percent_changed":324.99},{"item":"Contracted services","amount":20106197.0,"comparison":"Original budget to audited outcome","percent_changed":383.64},{"item":"Employee related costs","amount":3352498.0,"comparison":"Original to adjusted budget","percent_changed":3.29},{"item":"Employee related costs","amount":3868436.0,"comparison":"Original budget to audited outcome","percent_changed":3.8},{"item":"Finance charges","amount":10013221.0,"comparison":"Original to adjusted budget","percent_changed":1458.0},{"item":"Finance charges","amount":35165913.0,"comparison":"Original budget to audited outcome","percent_changed":5120.41},{"item":"Other","amount":5453628.0,"comparison":"Original to adjusted budget","percent_changed":7.44},{"item":"Other","amount":-18706752.0,"comparison":"Original budget to audited outcome","percent_changed":-25.54},{"item":"Remuneration of councillors","amount":-1533797.0,"comparison":"Original to adjusted budget","percent_changed":-15.38},{"item":"Remuneration of councillors","amount":-1468630.0,"comparison":"Original budget to audited outcome","percent_changed":-14.73},{"item":"Transfers and subsidies","amount":200049.0,"comparison":"Original to adjusted budget","percent_changed":61.56},{"item":"Transfers and subsidies","amount":-126218.0,"comparison":"Original budget to audited outcome","percent_changed":-38.84}],"2023":[{"item":"Bulk purchases","amount":20711240.0,"comparison":"Original to adjusted budget","percent_changed":17.12},{"item":"Bulk purchases","amount":11638416.0,"comparison":"Original budget to audited outcome","percent_changed":9.62},{"item":"Contracted services","amount":3246612.0,"comparison":"Original to adjusted budget","percent_changed":12.09},{"item":"Contracted services","amount":8866600.0,"comparison":"Original budget to audited outcome","percent_changed":33.02},{"item":"Employee related costs","amount":-2101835.0,"comparison":"Original to adjusted budget","percent_changed":-1.91},{"item":"Employee related costs","amount":4621149.0,"comparison":"Original budget to audited outcome","percent_changed":4.2},{"item":"Finance charges","amount":18884400.0,"comparison":"Original to adjusted budget","percent_changed":168.41},{"item":"Finance charges","amount":34752285.0,"comparison":"Original budget to audited outcome","percent_changed":309.91},{"item":"Other","amount":-31308053.0,"comparison":"Original to adjusted budget","percent_changed":-32.37},{"item":"Other","amount":-25515146.0,"comparison":"Original budget to audited outcome","percent_changed":-26.38},{"item":"Remuneration of councillors","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Remuneration of councillors","amount":516914.0,"comparison":"Original budget to audited outcome","percent_changed":5.9},{"item":"Transfers and subsidies","amount":-99560.0,"comparison":"Original to adjusted budget","percent_changed":-18.1},{"item":"Transfers and subsidies","amount":-495829.0,"comparison":"Original budget to audited outcome","percent_changed":-90.12}],"2024":[{"item":"Bulk purchases","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Bulk purchases","amount":-8770391.0,"comparison":"Original budget to audited outcome","percent_changed":-5.38},{"item":"Contracted services","amount":581608.0,"comparison":"Original to adjusted budget","percent_changed":2.16},{"item":"Contracted services","amount":30363394.0,"comparison":"Original budget to audited outcome","percent_changed":112.67},{"item":"Employee related costs","amount":-4479920.0,"comparison":"Original to adjusted budget","percent_changed":-3.32},{"item":"Employee related costs","amount":-4543354.0,"comparison":"Original budget to audited outcome","percent_changed":-3.37},{"item":"Finance charges","amount":10000000.0,"comparison":"Original to adjusted budget","percent_changed":65.53},{"item":"Finance charges","amount":42884350.0,"comparison":"Original budget to audited outcome","percent_changed":281.0},{"item":"Other","amount":14258812.0,"comparison":"Original to adjusted budget","percent_changed":18.76},{"item":"Other","amount":93473500.0,"comparison":"Original budget to audited outcome","percent_changed":122.98},{"item":"Remuneration of councillors","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Remuneration of councillors","amount":909016.0,"comparison":"Original budget to audited outcome","percent_changed":10.06},{"item":"Transfers and subsidies","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Transfers and subsidies","amount":null,"comparison":"Original budget to audited outcome","percent_changed":null}]},"spending_time_series":[{"amount":287562387.0,"budget_phase":"Adjusted Budget","financial_year":2021,"amount_type.code":"ADJB"},{"amount":335791577.0,"budget_phase":"Adjusted Budget","financial_year":2022,"amount_type.code":"ADJB"},{"amount":384364363.0,"budget_phase":"Adjusted Budget","financial_year":2023,"amount_type.code":"ADJB"},{"amount":445547700.0,"budget_phase":"Adjusted Budget","financial_year":2024,"amount_type.code":"ADJB"},{"amount":381787503.0,"budget_phase":"Audited Actual","financial_year":2021,"amount_type.code":"AUDA"},{"amount":358492918.0,"budget_phase":"Audited Actual","financial_year":2022,"amount_type.code":"AUDA"},{"amount":409415948.0,"budget_phase":"Audited Actual","financial_year":2023,"amount_type.code":"AUDA"},{"amount":579443715.0,"budget_phase":"Audited Actual","financial_year":2024,"amount_type.code":"AUDA"},{"amount":589287587.0,"budget_phase":"Audited Actual","financial_year":2025,"amount_type.code":"AUDA"},{"amount":495094738.0,"budget_phase":"Forecast 1 year ahead of budget year","financial_year":2026,"amount_type.code":"IBY1"},{"amount":501950691.0,"budget_phase":"Forecast 2 years ahead of budget year","financial_year":2027,"amount_type.code":"IBY2"},{"amount":278303129.0,"budget_phase":"Original Budget","financial_year":2021,"amount_type.code":"ORGB"},{"amount":263167450.0,"budget_phase":"Original Budget","financial_year":2022,"amount_type.code":"ORGB"},{"amount":375031559.0,"budget_phase":"Original Budget","financial_year":2023,"amount_type.code":"ORGB"},{"amount":425187200.0,"budget_phase":"Original Budget","financial_year":2024,"amount_type.code":"ORGB"},{"amount":477638793.0,"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":299.64,"overunder":"over","cube_version":"v2"},{"date":2023,"rating":"bad","result":162.98,"overunder":"over","cube_version":"v2"},{"date":2022,"rating":"bad","result":337.82,"overunder":"over","cube_version":"v2"},{"date":2021,"rating":"bad","result":36.72,"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":41429645.0,"amount_type":"AUDA"},{"date":"2024","item":"Service Charges","amount":227823893.0,"amount_type":"AUDA"},{"date":"2024","item":"Rental income","amount":1562575.0,"amount_type":"AUDA"},{"date":"2024","item":"Interest and investments","amount":51642817.0,"amount_type":"AUDA"},{"date":"2024","item":"Fines","amount":1308907.0,"amount_type":"AUDA"},{"date":"2024","item":"Licenses and Permits","amount":1591363.0,"amount_type":"AUDA"},{"date":"2024","item":"Agency services","amount":2231599.0,"amount_type":"AUDA"},{"date":"2024","item":"Other","amount":2886793.0,"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":22.48},{"date":2023,"rating":"","result":27.98},{"date":2022,"rating":"","result":29.47},{"date":2021,"rating":"","result":26.75}],"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":"bad","result":30.1,"overunder":"over","cube_version":"v2"},{"date":2023,"rating":"ave","result":6.5,"overunder":"over","cube_version":"v2"},{"date":2022,"rating":"ave","result":6.8,"overunder":"over","cube_version":"v2"},{"date":2021,"rating":"bad","result":32.8,"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":0.24,"cube_version":"v2"},{"date":2023,"rating":"bad","result":0.3,"cube_version":"v2"},{"date":2022,"rating":"bad","result":0.31,"cube_version":"v2"},{"date":2021,"rating":"bad","result":0.74,"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":9.89},{"date":2023,"rating":"","result":8.72},{"date":2022,"rating":"","result":7.07},{"date":2021,"rating":"","result":5.63}],"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":13.1,"amount_type":"AUDA","cube_version":"v2"},{"date":"2023","year":2023,"rating":"bad","result":3.57,"amount_type":"AUDA","cube_version":"v2"},{"date":"2022","year":2022,"rating":"bad","result":null,"billing":null,"receipts":null,"cube_version":null},{"date":"2021","year":2021,"rating":"bad","result":null,"billing":null,"receipts":null,"cube_version":null}],"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":14267556.0},{"year":2022,"value":3262839.0},{"year":2023,"value":3594721.0},{"year":2024,"value":3146282.0},{"year":2025,"value":1793496.0}],"category":"Community & Social Services"},{"values":[{"year":2021,"value":134038397.0},{"year":2022,"value":161971981.0},{"year":2023,"value":164692016.0},{"year":2024,"value":226113837.0},{"year":2025,"value":229838392.0}],"category":"Electricity "},{"values":[{"year":2021,"value":144050757.0},{"year":2022,"value":141369995.0},{"year":2023,"value":183328002.0},{"year":2024,"value":228278329.0},{"year":2025,"value":281881161.0}],"category":"Governance, Administration, Planning and Development"},{"values":[{"year":2021,"value":3698425.0},{"year":2022,"value":2057282.0},{"year":2023,"value":1418615.0},{"year":2024,"value":732656.0},{"year":2025,"value":296624.0}],"category":"Housing"},{"values":[{"year":2021,"value":2518647.0},{"year":2022,"value":949161.0},{"year":2023,"value":6252002.0},{"year":2024,"value":52431492.0},{"year":2025,"value":8668511.0}],"category":"Road Transport"},{"values":[{"year":2021,"value":16742354.0},{"year":2022,"value":33777882.0},{"year":2023,"value":43791050.0},{"year":2024,"value":37870401.0},{"year":2025,"value":37238330.0}],"category":"Sport And Recreation"},{"values":[{"year":2021,"value":66471367.0},{"year":2022,"value":15103778.0},{"year":2023,"value":6339542.0},{"year":2024,"value":30870718.0},{"year":2025,"value":29571073.0}],"category":"Waste Management"}],"formula":{"text":"= All expenditure by function","actual":["=",{"cube":"incexp","item_codes":["4600"],"amount_type":"AUDA"}]},"formula_v2":{"text":"= All expenditure by function","actual":["=",{"cube":"incexp_v2","item_codes":["3000","3100","3200","3300","3400","3500","3600","3700","3800","3900","4000","4100","4200","4300"],"amount_type":"AUDA"}]}}},"demarcation":{"land_lost":[],"land_gained":[],"code":"EC145"},"muni_contact":{"url":"http://www.wslm.gov.za","phone_number":"051 653 1777","street_address_1":"-","street_address_2":"01 Jan Greyling Street","street_address_3":"Burgersdorp","street_address_4":"9744"},"mayoral_staff":{"officials":[{"name":"V. Davids","role":"Mayor/Executive Mayor","email":"davolenedavids@gmail.com","title":"Ms","secretary":{"name":"Thokozani Golotile","role":"Secretary of Mayor/Executive Mayor","email":"thokozani.golotile@wslm.gov.za","title":"Mr","fax_number":" ","office_phone":"051 653 1777"},"fax_number":" ","office_phone":"051 653 1777"},{"name":"Khaya Gashi","role":"Municipal Manager","email":"khaya.gashi@wslm.gov.za","title":"Mr","secretary":{"name":"Imeldah Faba","role":"Secretary of Municipal Manager","email":"imeldah.motlatsi@wslm.gov.za","title":"Ms","fax_number":"051 634 1307","office_phone":"051 633 2441"},"fax_number":"051 653 0056","office_phone":"051 653 1777"},{"name":"Vania Davolene  Davids","role":"Deputy Mayor/Executive Mayor","email":"davolenedavids@gmail.com","title":"Ms","secretary":{"name":"","role":"Secretary of Deputy Mayor/Executive Mayor","email":"","title":"","fax_number":"","office_phone":""},"fax_number":" ","office_phone":" "},{"name":"Tembisa Kahla","role":"Chief Financial Officer","email":"tkahla52@gmail.com","title":"Ms","secretary":{"name":"Nontsikelelo Bobotyane","role":"Secretary of Financial Manager","email":"nomtsikelelo.bobotyane@wslm.gov.za","title":"Ms","fax_number":"051 653 0056","office_phone":"051 653 1777"},"fax_number":" ","office_phone":"072 368 0305"}],"updated_date":"October 2026"},"audit_opinions":{"values":[{"date":2024,"rating":"qualified","result":"Qualified","report_url":"https://lg.treasury.gov.za/supportingdocs/EC145/EC145_Audit%20Report_2024_Y_20241219T124849Z_bohlokoa_lesiea.pdf"},{"date":2023,"rating":"qualified","result":"Qualified","report_url":"https://lg.treasury.gov.za/supportingdocs/EC145/EC145_Audit%20Report_2023_Y_20240202T002626Z_bohlokoa_lesiea.pdf"},{"date":2022,"rating":"adverse","result":"Adverse opinion","report_url":""},{"date":2021,"rating":"disclaimer","result":"Disclaimer of opinion","report_url":""}]}}