{"indicators":{"grants":{"totals":{"2021":{"ACT":{"equitable_share":43129558.0,"national_conditional_grants":12182021.0},"ORGB":{"equitable_share":194734000.0,"national_conditional_grants":82986000.0},"SCHD":{"national_conditional_grants":75138000.0},"TRFR":{"national_conditional_grants":24595000.0}},"2022":{"ACT":{"national_conditional_grants":104926069.0},"ORGB":{"equitable_share":200960000.0,"national_conditional_grants":80306000.0},"SCHD":{"national_conditional_grants":100306000.0},"TRFR":{"national_conditional_grants":89801000.0}},"2023":{"ACT":{"national_conditional_grants":81864999.0},"ORGB":{"equitable_share":217727000.0,"provincial_transfers":18451000.0,"national_conditional_grants":91010000.0},"SCHD":{"national_conditional_grants":97010000.0},"TRFR":{"national_conditional_grants":81861000.0}},"2024":{"ACT":{"national_conditional_grants":81694174.0},"ORGB":{"equitable_share":229195000.0,"national_conditional_grants":88173000.0},"SCHD":{"national_conditional_grants":124195000.0},"TRFR":{"national_conditional_grants":104826000.0}}},"snapshot_date":{"year":2025,"quarter":"3"},"equitable_share":{"2021":[{"amount.sum":43129558.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ACT","financial_year_end.year":2021},{"amount.sum":194734000.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ORGB","financial_year_end.year":2021}],"2022":[{"amount.sum":200960000.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ORGB","financial_year_end.year":2022}],"2023":[{"amount.sum":217727000.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ORGB","financial_year_end.year":2023}],"2024":[{"amount.sum":229195000.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ORGB","financial_year_end.year":2024}]},"provincial_transfers":{"2023":[{"amount.sum":17901000.0,"grant.code":"0004","grant.label":"Public Works, Roads and Transport","amount_type.code":"ORGB","financial_year_end.year":2023},{"amount.sum":550000.0,"grant.code":"0006","grant.label":"Sport, Arts and Culture","amount_type.code":"ORGB","financial_year_end.year":2023}]},"national_conditional_grants":{"2021":[{"amount.sum":536000.0,"grant.code":"DRG","grant.label":"Municipal Disaster Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":536000.0,"grant.code":"DRG","grant.label":"Municipal Disaster Grant","amount_type.code":"TRFR","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":12300000.0,"grant.code":"IN7G","grant.label":"Integrated National Electrification Programme (Allocation in-kind) Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":5800000.0,"grant.code":"IN7G","grant.label":"Integrated National Electrification Programme (Allocation in-kind) Grant","amount_type.code":"TRFR","financial_year_end.year":2021},{"amount.sum":12300000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":5800000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"TRFR","financial_year_end.year":2021},{"amount.sum":12182021.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"ACT","financial_year_end.year":2021},{"amount.sum":43967000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":9612000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2021},{"amount.sum":1848000.0,"grant.code":"MSIG","grant.label":"Municipal Systems Improvement Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":1787000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":447000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"TRFR","financial_year_end.year":2021}],"2022":[{"amount.sum":4619807.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"ACT","financial_year_end.year":2022},{"amount.sum":2300000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":2300000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"TRFR","financial_year_end.year":2022},{"amount.sum":10505000.0,"grant.code":"IN7G","grant.label":"Integrated National Electrification Programme (Allocation in-kind) Grant","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":13995684.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"ACT","financial_year_end.year":2022},{"amount.sum":18521000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":18521000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"TRFR","financial_year_end.year":2022},{"amount.sum":83000462.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"ACT","financial_year_end.year":2022},{"amount.sum":66659000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":66659000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2022},{"amount.sum":3310116.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"ACT","financial_year_end.year":2022},{"amount.sum":2321000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":2321000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"TRFR","financial_year_end.year":2022}],"2023":[{"amount.sum":2300000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"ACT","financial_year_end.year":2023},{"amount.sum":2300000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":2300000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"TRFR","financial_year_end.year":2023},{"amount.sum":15149000.0,"grant.code":"IN7G","grant.label":"Integrated National Electrification Programme (Allocation in-kind) Grant","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":26968000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"ACT","financial_year_end.year":2023},{"amount.sum":26968000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":26968000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"TRFR","financial_year_end.year":2023},{"amount.sum":50293000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"ACT","financial_year_end.year":2023},{"amount.sum":50293000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":50293000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2023},{"amount.sum":2303999.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"ACT","financial_year_end.year":2023},{"amount.sum":2300000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":2300000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"TRFR","financial_year_end.year":2023}],"2024":[{"amount.sum":33364000.0,"grant.code":"DRCG","grant.label":"Municipal Disaster Recovery Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":33364000.0,"grant.code":"DRCG","grant.label":"Municipal Disaster Recovery Grant","amount_type.code":"TRFR","financial_year_end.year":2024},{"amount.sum":15332176.0,"grant.code":"DRG","grant.label":"Municipal Disaster Grant","amount_type.code":"ACT","financial_year_end.year":2024},{"amount.sum":5100000.0,"grant.code":"DRG","grant.label":"Municipal Disaster Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":5100000.0,"grant.code":"DRG","grant.label":"Municipal Disaster Grant","amount_type.code":"TRFR","financial_year_end.year":2024},{"amount.sum":2300000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"ACT","financial_year_end.year":2024},{"amount.sum":2300000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":2300000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"TRFR","financial_year_end.year":2024},{"amount.sum":19369000.0,"grant.code":"IN7G","grant.label":"Integrated National Electrification Programme (Allocation in-kind) Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":13361000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"ACT","financial_year_end.year":2024},{"amount.sum":13361000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":13361000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"TRFR","financial_year_end.year":2024},{"amount.sum":48946999.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"ACT","financial_year_end.year":2024},{"amount.sum":48947000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":48947000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2024},{"amount.sum":1753999.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"ACT","financial_year_end.year":2024},{"amount.sum":1754000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":1754000.0,"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":"good","result":102123334.0,"cube_version":"v2"},{"date":2023,"rating":"good","result":58388543.0,"cube_version":"v2"},{"date":2022,"rating":"good","result":347981840.0,"cube_version":"v2"},{"date":2021,"rating":"good","result":126268326.0,"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":"good","result":3.7,"cube_version":"v2"},{"date":2023,"rating":"ave","result":1.9,"cube_version":"v2"},{"date":2022,"rating":"good","result":17.2,"cube_version":"v2"},{"date":2021,"rating":"good","result":6.0,"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":150527585.0,"rating":"good","result":1.81,"amount_type":"AUDA","liabilities":83358874.0,"cube_version":"v2"},{"date":2023,"year":2023,"assets":148198254.0,"rating":"good","result":2.74,"amount_type":"AUDA","liabilities":54105446.0,"cube_version":"v2"},{"date":2022,"year":2022,"assets":208969754.0,"rating":"good","result":3.45,"amount_type":"AUDA","liabilities":60632641.0,"cube_version":"v2"},{"date":2021,"year":2021,"assets":186493497.0,"rating":"good","result":6.83,"amount_type":"AUDA","liabilities":27286750.0,"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":111596575.0,"date":"2024","year":2024,"rating":"good","result":1.34,"amount_type":"ACT","liabilities":83358874.0,"cube_version":"v2","call_investment_deposits":0},{"cash":127381262.0,"date":"2023","year":2023,"rating":"good","result":2.35,"amount_type":"ACT","liabilities":54105446.0,"cube_version":"v2","call_investment_deposits":0},{"cash":172626807.0,"date":"2022","year":2022,"rating":"good","result":2.85,"amount_type":"ACT","liabilities":60632641.0,"cube_version":"v2","call_investment_deposits":0},{"cash":169956024.0,"date":"2021","year":2021,"rating":"good","result":6.23,"amount_type":"ACT","liabilities":27286750.0,"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":54092334.0,"percent":18.75},"total":288476689.0,"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":234384355.0,"percent":81.25}},"uifw_expenditure":{"ref":{"url":"http://mfma.treasury.gov.za/Circulars/Pages/Circular71.aspx","title":"Circular 71"},"values":[{"date":2024,"rating":"bad","result":10.19,"cube_version":"v2"},{"date":2023,"rating":"bad","result":2.87,"cube_version":"v2"},{"date":2022,"rating":"bad","result":6.7,"cube_version":"v2"},{"date":2021,"rating":"bad","result":2.4,"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":899436.0,"comparison":"Original to adjusted budget","percent_changed":344.04},{"item":"Fines","amount":1186691.0,"comparison":"Original budget to audited outcome","percent_changed":453.91},{"item":"Government Transfers","amount":38329409.0,"comparison":"Original to adjusted budget","percent_changed":19.22},{"item":"Government Transfers","amount":36058712.0,"comparison":"Original budget to audited outcome","percent_changed":18.08},{"item":"Interest and investments","amount":-4914540.0,"comparison":"Original to adjusted budget","percent_changed":-60.11},{"item":"Interest and investments","amount":-4612213.0,"comparison":"Original budget to audited outcome","percent_changed":-56.41},{"item":"Licenses and Permits","amount":-173391.0,"comparison":"Original to adjusted budget","percent_changed":-10.45},{"item":"Licenses and Permits","amount":-155864.0,"comparison":"Original budget to audited outcome","percent_changed":-9.4},{"item":"Other","amount":126210.0,"comparison":"Original to adjusted budget","percent_changed":8.39},{"item":"Other","amount":143303.0,"comparison":"Original budget to audited outcome","percent_changed":9.52},{"item":"Property rates","amount":6669657.0,"comparison":"Original to adjusted budget","percent_changed":38.62},{"item":"Property rates","amount":13823552.0,"comparison":"Original budget to audited outcome","percent_changed":80.05},{"item":"Rental income","amount":-48756.0,"comparison":"Original to adjusted budget","percent_changed":-71.57},{"item":"Rental income","amount":-45826.0,"comparison":"Original budget to audited outcome","percent_changed":-67.26},{"item":"Service Charges","amount":62540.0,"comparison":"Original to adjusted budget","percent_changed":3.58},{"item":"Service Charges","amount":62967.0,"comparison":"Original budget to audited outcome","percent_changed":3.6}],"2022":[{"item":"Fines","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Fines","amount":501725.0,"comparison":"Original budget to audited outcome","percent_changed":693.95},{"item":"Government Transfers","amount":-152713.0,"comparison":"Original to adjusted budget","percent_changed":-0.07},{"item":"Government Transfers","amount":-2348819.0,"comparison":"Original budget to audited outcome","percent_changed":-1.13},{"item":"Interest and investments","amount":-6000.0,"comparison":"Original to adjusted budget","percent_changed":-0.18},{"item":"Interest and investments","amount":2003362.0,"comparison":"Original budget to audited outcome","percent_changed":61.43},{"item":"Licenses and Permits","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Licenses and Permits","amount":1252.0,"comparison":"Original budget to audited outcome","percent_changed":0.09},{"item":"Other","amount":543920.0,"comparison":"Original to adjusted budget","percent_changed":34.18},{"item":"Other","amount":1256304.0,"comparison":"Original budget to audited outcome","percent_changed":78.94},{"item":"Property rates","amount":8629780.0,"comparison":"Original to adjusted budget","percent_changed":35.26},{"item":"Property rates","amount":8629780.0,"comparison":"Original budget to audited outcome","percent_changed":35.26},{"item":"Rental income","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Rental income","amount":9936.0,"comparison":"Original budget to audited outcome","percent_changed":70.48},{"item":"Service Charges","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Service Charges","amount":346479.0,"comparison":"Original budget to audited outcome","percent_changed":19.14}],"2023":[{"item":"Fines","amount":185748.0,"comparison":"Original to adjusted budget","percent_changed":256.91},{"item":"Fines","amount":690261.0,"comparison":"Original budget to audited outcome","percent_changed":954.72},{"item":"Government Transfers","amount":61270.0,"comparison":"Original to adjusted budget","percent_changed":0.03},{"item":"Government Transfers","amount":-515094.0,"comparison":"Original budget to audited outcome","percent_changed":-0.23},{"item":"Interest and investments","amount":1430198.0,"comparison":"Original to adjusted budget","percent_changed":41.84},{"item":"Interest and investments","amount":6685167.0,"comparison":"Original budget to audited outcome","percent_changed":195.59},{"item":"Licenses and Permits","amount":63285.0,"comparison":"Original to adjusted budget","percent_changed":4.22},{"item":"Licenses and Permits","amount":-238789.0,"comparison":"Original budget to audited outcome","percent_changed":-15.94},{"item":"Other","amount":2314788.0,"comparison":"Original to adjusted budget","percent_changed":138.8},{"item":"Other","amount":2180586.0,"comparison":"Original budget to audited outcome","percent_changed":130.75},{"item":"Property rates","amount":-581809.0,"comparison":"Original to adjusted budget","percent_changed":-1.69},{"item":"Property rates","amount":-561733.0,"comparison":"Original budget to audited outcome","percent_changed":-1.63},{"item":"Rental income","amount":8335.0,"comparison":"Original to adjusted budget","percent_changed":56.41},{"item":"Rental income","amount":21910.0,"comparison":"Original budget to audited outcome","percent_changed":148.29},{"item":"Service Charges","amount":-676714.0,"comparison":"Original to adjusted budget","percent_changed":-35.67},{"item":"Service Charges","amount":543602.0,"comparison":"Original budget to audited outcome","percent_changed":28.65}],"2024":[{"item":"Fines","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Fines","amount":1925332.0,"comparison":"Original budget to audited outcome","percent_changed":2528.94},{"item":"Government Transfers","amount":-175400.0,"comparison":"Original to adjusted budget","percent_changed":-0.07},{"item":"Government Transfers","amount":-2261922.0,"comparison":"Original budget to audited outcome","percent_changed":-0.96},{"item":"Interest and investments","amount":5500000.0,"comparison":"Original to adjusted budget","percent_changed":88.31},{"item":"Interest and investments","amount":4835687.0,"comparison":"Original budget to audited outcome","percent_changed":77.64},{"item":"Licenses and Permits","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Licenses and Permits","amount":-283364.0,"comparison":"Original budget to audited outcome","percent_changed":-17.96},{"item":"Other","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Other","amount":350157.0,"comparison":"Original budget to audited outcome","percent_changed":19.94},{"item":"Property rates","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Property rates","amount":-1784455.0,"comparison":"Original budget to audited outcome","percent_changed":-4.85},{"item":"Rental income","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Rental income","amount":34068.0,"comparison":"Original budget to audited outcome","percent_changed":218.97},{"item":"Service Charges","amount":-258337.0,"comparison":"Original to adjusted budget","percent_changed":-13.04},{"item":"Service Charges","amount":589421.0,"comparison":"Original budget to audited outcome","percent_changed":29.76}]},"income_time_series":[{"amount":271097869.0,"budget_phase":"Adjusted Budget","financial_year":2021,"amount_type.code":"ADJB"},{"amount":250419930.0,"budget_phase":"Adjusted Budget","financial_year":2022,"amount_type.code":"ADJB"},{"amount":272339145.0,"budget_phase":"Adjusted Budget","financial_year":2023,"amount_type.code":"ADJB"},{"amount":290138028.0,"budget_phase":"Adjusted Budget","financial_year":2024,"amount_type.code":"ADJB"},{"amount":276608626.0,"budget_phase":"Audited Actual","financial_year":2021,"amount_type.code":"AUDA"},{"amount":251804962.0,"budget_phase":"Audited Actual","financial_year":2022,"amount_type.code":"AUDA"},{"amount":278339954.0,"budget_phase":"Audited Actual","financial_year":2023,"amount_type.code":"AUDA"},{"amount":288476689.0,"budget_phase":"Audited Actual","financial_year":2024,"amount_type.code":"AUDA"},{"amount":315839192.0,"budget_phase":"Audited Actual","financial_year":2025,"amount_type.code":"AUDA"},{"amount":315181778.0,"budget_phase":"Forecast 1 year ahead of budget year","financial_year":2026,"amount_type.code":"IBY1"},{"amount":308970383.0,"budget_phase":"Forecast 2 years ahead of budget year","financial_year":2027,"amount_type.code":"IBY2"},{"amount":230147304.0,"budget_phase":"Original Budget","financial_year":2021,"amount_type.code":"ORGB"},{"amount":241404943.0,"budget_phase":"Original Budget","financial_year":2022,"amount_type.code":"ORGB"},{"amount":269534044.0,"budget_phase":"Original Budget","financial_year":2023,"amount_type.code":"ORGB"},{"amount":285071765.0,"budget_phase":"Original Budget","financial_year":2024,"amount_type.code":"ORGB"},{"amount":317040806.0,"budget_phase":"Original Budget","financial_year":2025,"amount_type.code":"ORGB"}],"spending_adjustments":{"2022":[{"item":"Contracted services","amount":3006640.0,"comparison":"Original to adjusted budget","percent_changed":6.45},{"item":"Contracted services","amount":-6273593.0,"comparison":"Original budget to audited outcome","percent_changed":-13.46},{"item":"Employee related costs","amount":3417912.0,"comparison":"Original to adjusted budget","percent_changed":4.11},{"item":"Employee related costs","amount":6579924.0,"comparison":"Original budget to audited outcome","percent_changed":7.9},{"item":"Other","amount":26949651.0,"comparison":"Original to adjusted budget","percent_changed":18.68},{"item":"Other","amount":-52476712.0,"comparison":"Original budget to audited outcome","percent_changed":-36.37},{"item":"Remuneration of councillors","amount":40800.0,"comparison":"Original to adjusted budget","percent_changed":0.21},{"item":"Remuneration of councillors","amount":971860.0,"comparison":"Original budget to audited outcome","percent_changed":5.09},{"item":"Transfers and subsidies","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Transfers and subsidies","amount":-886440.0,"comparison":"Original budget to audited outcome","percent_changed":-78.75}],"2024":[{"item":"Contracted services","amount":-4167017.0,"comparison":"Original to adjusted budget","percent_changed":-7.11},{"item":"Contracted services","amount":-13743969.0,"comparison":"Original budget to audited outcome","percent_changed":-23.47},{"item":"Employee related costs","amount":12013552.0,"comparison":"Original to adjusted budget","percent_changed":12.28},{"item":"Employee related costs","amount":10185917.0,"comparison":"Original budget to audited outcome","percent_changed":10.41},{"item":"Other","amount":13831911.0,"comparison":"Original to adjusted budget","percent_changed":7.51},{"item":"Other","amount":-25768327.0,"comparison":"Original budget to audited outcome","percent_changed":-13.99},{"item":"Remuneration of councillors","amount":460906.0,"comparison":"Original to adjusted budget","percent_changed":2.23},{"item":"Remuneration of councillors","amount":1883106.0,"comparison":"Original budget to audited outcome","percent_changed":9.1},{"item":"Transfers and subsidies","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Transfers and subsidies","amount":-1208448.0,"comparison":"Original budget to audited outcome","percent_changed":-50.31}]},"spending_time_series":[{"amount":294613830.0,"budget_phase":"Adjusted Budget","financial_year":2021,"amount_type.code":"ADJB"},{"amount":327767233.0,"budget_phase":"Adjusted Budget","financial_year":2022,"amount_type.code":"ADJB"},{"amount":392662305.0,"budget_phase":"Adjusted Budget","financial_year":2023,"amount_type.code":"ADJB"},{"amount":385857556.0,"budget_phase":"Adjusted Budget","financial_year":2024,"amount_type.code":"ADJB"},{"amount":251185389.0,"budget_phase":"Audited Actual","financial_year":2021,"amount_type.code":"AUDA"},{"amount":242267269.0,"budget_phase":"Audited Actual","financial_year":2022,"amount_type.code":"AUDA"},{"amount":373898158.0,"budget_phase":"Audited Actual","financial_year":2023,"amount_type.code":"AUDA"},{"amount":335066483.0,"budget_phase":"Audited Actual","financial_year":2024,"amount_type.code":"AUDA"},{"amount":332479414.0,"budget_phase":"Audited Actual","financial_year":2025,"amount_type.code":"AUDA"},{"amount":317026302.0,"budget_phase":"Forecast 1 year ahead of budget year","financial_year":2026,"amount_type.code":"IBY1"},{"amount":305198741.0,"budget_phase":"Forecast 2 years ahead of budget year","financial_year":2027,"amount_type.code":"IBY2"},{"amount":319377115.0,"budget_phase":"Original Budget","financial_year":2021,"amount_type.code":"ORGB"},{"amount":294352230.0,"budget_phase":"Original Budget","financial_year":2022,"amount_type.code":"ORGB"},{"amount":338088347.0,"budget_phase":"Original Budget","financial_year":2023,"amount_type.code":"ORGB"},{"amount":363718204.0,"budget_phase":"Original Budget","financial_year":2024,"amount_type.code":"ORGB"},{"amount":337526608.0,"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":-44.55,"overunder":"under","cube_version":"v2"},{"date":2023,"rating":"bad","result":-100.0,"overunder":"under","cube_version":"v2"},{"date":2022,"rating":"bad","result":-26.75,"overunder":"under","cube_version":"v2"},{"date":2021,"rating":"bad","result":-36.36,"overunder":"under","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":35006999.0,"amount_type":"AUDA"},{"date":"2024","item":"Service Charges","amount":2570004.0,"amount_type":"AUDA"},{"date":"2024","item":"Rental income","amount":49626.0,"amount_type":"AUDA"},{"date":"2024","item":"Interest and investments","amount":11063764.0,"amount_type":"AUDA"},{"date":"2024","item":"Fines","amount":2001464.0,"amount_type":"AUDA"},{"date":"2024","item":"Licenses and Permits","amount":1294173.0,"amount_type":"AUDA"},{"date":"2024","item":"Agency services","amount":1242354.0,"amount_type":"AUDA"},{"date":"2024","item":"Other","amount":863950.0,"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":32.24},{"date":2023,"rating":"","result":31.52},{"date":2022,"rating":"","result":37.08},{"date":2021,"rating":"","result":36.38}],"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":-13.2,"overunder":"under","cube_version":"v2"},{"date":2023,"rating":"good","result":-4.8,"overunder":"under","cube_version":"v2"},{"date":2022,"rating":"bad","result":-26.1,"overunder":"under","cube_version":"v2"},{"date":2021,"rating":"ave","result":-14.7,"overunder":"under","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":"good","result":11.35,"cube_version":"v2"},{"date":2023,"rating":"bad","result":2.96,"cube_version":"v2"},{"date":2022,"rating":"bad","result":2.99,"cube_version":"v2"},{"date":2021,"rating":"bad","result":1.1,"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":13.38},{"date":2023,"rating":"","result":16.94},{"date":2022,"rating":"","result":16.65},{"date":2021,"rating":"","result":11.23}],"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":38.45,"amount_type":"AUDA","cube_version":"v2"},{"date":"2023","year":2023,"rating":"bad","result":59.64,"amount_type":"AUDA","cube_version":"v2"},{"date":"2022","year":2022,"rating":"bad","result":23.92,"amount_type":"AUDA","cube_version":"v2"},{"date":"2021","year":2021,"rating":"bad","result":18.71,"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":27547167.0},{"year":2022,"value":25990486.0},{"year":2023,"value":36036928.0},{"year":2024,"value":33971082.0},{"year":2025,"value":38798535.0}],"category":"Community & Social Services"},{"values":[{"year":2021,"value":29421.0},{"year":2023,"value":23450435.0}],"category":"Electricity "},{"values":[{"year":2021,"value":140667686.0},{"year":2022,"value":144788089.0},{"year":2023,"value":187242716.0},{"year":2024,"value":183739353.0},{"year":2025,"value":188900826.0}],"category":"Governance, Administration, Planning and Development"},{"values":[{"year":2021,"value":871098.0},{"year":2022,"value":55209.0}],"category":"Health"},{"values":[{"year":2021,"value":63971460.0},{"year":2022,"value":55315908.0},{"year":2023,"value":103362066.0},{"year":2024,"value":97262096.0},{"year":2025,"value":84040237.0}],"category":"Road Transport"},{"values":[{"year":2023,"value":11203.0},{"year":2024,"value":49630.0},{"year":2025,"value":192889.0}],"category":"Sport And Recreation"},{"values":[{"year":2021,"value":18098557.0},{"year":2022,"value":16117577.0},{"year":2023,"value":23794810.0},{"year":2024,"value":20044322.0},{"year":2025,"value":20546927.0}],"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":"EC156"},"muni_contact":{"url":"http://Www.Mhlontlolm.Gov.Za","phone_number":"047 553 7000","street_address_1":"97 Church Street","street_address_2":"Qumbu","street_address_3":"5180","street_address_4":" "},"mayoral_staff":{"officials":[{"name":"Nompumelelo Dywili","role":"Mayor/Executive Mayor","email":"nompumelelo dywili@gmail.com","title":"Ms","secretary":{"name":"P Zimkitha","role":"Secretary of Mayor/Executive Mayor","email":"zphikelela@mhlontlolm.gov.za","title":"Ms","fax_number":"047 533 0189","office_phone":"047 553 7002"},"fax_number":"047 533 0189","office_phone":"047 553 7002"},{"name":"T. Mase","role":"Municipal Manager","email":"ndrjz@yahoo.com","title":"Mr","secretary":{"name":"Z. Phikelela","role":"Secretary of Municipal Manager","email":"zphikelela@mhlontlolm.gov.za","title":"Ms","fax_number":"047 553 0189","office_phone":"047 553 7024"},"fax_number":"047 553 0189","office_phone":"047 553 7024"},{"name":"","role":"Deputy Mayor/Executive Mayor","email":"","title":"","secretary":{"name":"","role":"Secretary of Deputy Mayor/Executive Mayor","email":"","title":"","fax_number":"","office_phone":""},"fax_number":"","office_phone":""},{"name":"N Boti","role":"Chief Financial Officer","email":"nboti@mhlontlolm.gov.za","title":"Mrs","secretary":{"name":"Tp Dubase","role":"Secretary of Financial Manager","email":"tdubase@mhlontlolm.gov.za","title":"Mr","fax_number":"047 553 0189","office_phone":"047 553 7034"},"fax_number":"047 553 0189","office_phone":"047 553 7007"}],"updated_date":"October 2026"},"audit_opinions":{"values":[{"date":2024,"rating":"qualified","result":"Qualified","report_url":"https://lg.treasury.gov.za/supportingdocs/EC156/EC156_Audit%20Report_2024_Y_20250108T145326Z_nboti.pdf"},{"date":2023,"rating":"qualified","result":"Qualified","report_url":"https://lg.treasury.gov.za/supportingdocs/EC156/EC156_Audit%20Report_2023_Y_20240116T095403Z_nboti.pdf"},{"date":2022,"rating":"qualified","result":"Qualified","report_url":"https://lg.treasury.gov.za/supportingdocs/EC156/EC156_Audit%20Report_2022_Y_20230127T111923Z_nboti.pdf"},{"date":2021,"rating":"unqualified_emphasis_of_matter","result":"Unqualified - Emphasis of Matter items","report_url":""}]}}