{"indicators":{"grants":{"totals":{"2021":{"ACT":{"equitable_share":18119128.0,"national_conditional_grants":6449469.0},"ORGB":{"equitable_share":68088000.0,"national_conditional_grants":81411000.0},"SCHD":{"national_conditional_grants":74811000.0},"TRFR":{"national_conditional_grants":38457000.0}},"2022":{"ORGB":{"equitable_share":70307000.0,"national_conditional_grants":53429000.0},"SCHD":{"national_conditional_grants":58429000.0},"TRFR":{"national_conditional_grants":58282000.0}},"2023":{"ORGB":{"equitable_share":79028000.0,"provincial_transfers":2796000.0,"national_conditional_grants":66684000.0},"SCHD":{"national_conditional_grants":70624000.0},"TRFR":{"national_conditional_grants":70532000.0}},"2024":{"ORGB":{"equitable_share":84906000.0,"national_conditional_grants":59572000.0},"SCHD":{"national_conditional_grants":48819000.0},"TRFR":{"national_conditional_grants":48781000.0}}},"snapshot_date":{"year":2025,"quarter":"3"},"equitable_share":{"2021":[{"amount.sum":18119128.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ACT","financial_year_end.year":2021},{"amount.sum":68088000.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ORGB","financial_year_end.year":2021}],"2022":[{"amount.sum":70307000.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ORGB","financial_year_end.year":2022}],"2023":[{"amount.sum":79028000.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ORGB","financial_year_end.year":2023}],"2024":[{"amount.sum":84906000.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ORGB","financial_year_end.year":2024}]},"provincial_transfers":{"2023":[{"amount.sum":2796000.0,"grant.code":"0004","grant.label":"Public Works, Roads and Transport","amount_type.code":"ORGB","financial_year_end.year":2023}]},"national_conditional_grants":{"2021":[{"amount.sum":655000.0,"grant.code":"DRG","grant.label":"Municipal Disaster Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":655000.0,"grant.code":"DRG","grant.label":"Municipal Disaster Grant","amount_type.code":"TRFR","financial_year_end.year":2021},{"amount.sum":2800000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":2800000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"TRFR","financial_year_end.year":2021},{"amount.sum":9547000.0,"grant.code":"IN7G","grant.label":"Integrated National Electrification Programme (Allocation in-kind) Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":5139000.0,"grant.code":"IN7G","grant.label":"Integrated National Electrification Programme (Allocation in-kind) Grant","amount_type.code":"TRFR","financial_year_end.year":2021},{"amount.sum":9547000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":5139000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"TRFR","financial_year_end.year":2021},{"amount.sum":957674.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"ACT","financial_year_end.year":2021},{"amount.sum":17061000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":12974000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2021},{"amount.sum":28000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"ACT","financial_year_end.year":2021},{"amount.sum":1000000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":250000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"TRFR","financial_year_end.year":2021},{"amount.sum":10000000.0,"grant.code":"WS6G","grant.label":"Water Services Infrastructure Grant (Sched 6)","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":5463795.0,"grant.code":"WSIG","grant.label":"Water Services Infrastructure Grant","amount_type.code":"ACT","financial_year_end.year":2021},{"amount.sum":24201000.0,"grant.code":"WSIG","grant.label":"Water Services Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":11500000.0,"grant.code":"WSIG","grant.label":"Water Services Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2021}],"2022":[{"amount.sum":2850000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":2850000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"TRFR","financial_year_end.year":2022},{"amount.sum":147000.0,"grant.code":"IN7G","grant.label":"Integrated National Electrification Programme (Allocation in-kind) Grant","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":5882000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":5882000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"TRFR","financial_year_end.year":2022},{"amount.sum":17894000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":17894000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2022},{"amount.sum":1124000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":1124000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"TRFR","financial_year_end.year":2022},{"amount.sum":30532000.0,"grant.code":"WSIG","grant.label":"Water Services Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":30532000.0,"grant.code":"WSIG","grant.label":"Water Services Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2022}],"2023":[{"amount.sum":5000000.0,"grant.code":"EEDG","grant.label":"Energy Efficiency and Demand Side Management (Municipal) Grant","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":5000000.0,"grant.code":"EEDG","grant.label":"Energy Efficiency and Demand Side Management (Municipal) Grant","amount_type.code":"TRFR","financial_year_end.year":2023},{"amount.sum":3000000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":3000000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"TRFR","financial_year_end.year":2023},{"amount.sum":92000.0,"grant.code":"IN7G","grant.label":"Integrated National Electrification Programme (Allocation in-kind) Grant","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":18500000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":18500000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"TRFR","financial_year_end.year":2023},{"amount.sum":17959000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":17959000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2023},{"amount.sum":1073000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":1073000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"TRFR","financial_year_end.year":2023},{"amount.sum":25000000.0,"grant.code":"WSIG","grant.label":"Water Services Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":25000000.0,"grant.code":"WSIG","grant.label":"Water Services Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2023}],"2024":[{"amount.sum":4000000.0,"grant.code":"EEDG","grant.label":"Energy Efficiency and Demand Side Management (Municipal) Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":4000000.0,"grant.code":"EEDG","grant.label":"Energy Efficiency and Demand Side Management (Municipal) Grant","amount_type.code":"TRFR","financial_year_end.year":2024},{"amount.sum":3000000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":3000000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"TRFR","financial_year_end.year":2024},{"amount.sum":38000.0,"grant.code":"IN7G","grant.label":"Integrated National Electrification Programme (Allocation in-kind) Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":528000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":528000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"TRFR","financial_year_end.year":2024},{"amount.sum":19688000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":19688000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2024},{"amount.sum":665000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":665000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"TRFR","financial_year_end.year":2024},{"amount.sum":20900000.0,"grant.code":"WSIG","grant.label":"Water Services Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":20900000.0,"grant.code":"WSIG","grant.label":"Water Services Infrastructure Grant","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":232512494.0,"cube_version":"v2"},{"date":2023,"rating":"good","result":51711407.0,"cube_version":"v2"},{"date":2022,"rating":"good","result":31554076.0,"cube_version":"v2"},{"date":2021,"rating":"bad","result":-5287704.0,"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":7.8,"cube_version":"v2"},{"date":2023,"rating":"good","result":3.9,"cube_version":"v2"},{"date":2022,"rating":"ave","result":1.5,"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":184113697.0,"rating":"bad","result":0.42,"amount_type":"AUDA","liabilities":437215787.0,"cube_version":"v2"},{"date":2023,"year":2023,"assets":203248796.0,"rating":"ave","result":1.01,"amount_type":"AUDA","liabilities":201262340.0,"cube_version":"v2"},{"date":2022,"year":2022,"assets":231256378.0,"rating":"bad","result":0.79,"amount_type":"AUDA","liabilities":291897806.0,"cube_version":"v2"},{"date":2021,"year":2021,"assets":163565769.0,"rating":"bad","result":0.7,"amount_type":"AUDA","liabilities":235280147.0,"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":1302944.0,"date":"2024","year":2024,"rating":"bad","result":0.0,"amount_type":"ACT","liabilities":437215787.0,"cube_version":"v2","call_investment_deposits":0},{"cash":1579265.0,"date":"2023","year":2023,"rating":"bad","result":0.01,"amount_type":"ACT","liabilities":201262340.0,"cube_version":"v2","call_investment_deposits":0},{"cash":20040620.0,"date":"2022","year":2022,"rating":"bad","result":0.07,"amount_type":"ACT","liabilities":291897806.0,"cube_version":"v2","call_investment_deposits":0},{"cash":3047155.0,"date":"2021","year":2021,"rating":"bad","result":0.01,"amount_type":"ACT","liabilities":235280147.0,"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":137633931.0,"percent":55.61},"total":247513684.0,"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":109879753.0,"percent":44.39}},"uifw_expenditure":{"ref":{"url":"http://mfma.treasury.gov.za/Circulars/Pages/Circular71.aspx","title":"Circular 71"},"values":[{"date":2024,"rating":"bad","result":53.53,"cube_version":"v2"},{"date":2023,"rating":"bad","result":200.33,"cube_version":"v2"},{"date":2022,"rating":"bad","result":86.45,"cube_version":"v2"},{"date":2021,"rating":"bad","result":145.39,"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":{"2021":[{"item":"Fines","amount":13281.0,"comparison":"Original to adjusted budget","percent_changed":66.56},{"item":"Fines","amount":-12752.0,"comparison":"Original budget to audited outcome","percent_changed":-63.91},{"item":"Government Transfers","amount":11700510.0,"comparison":"Original to adjusted budget","percent_changed":16.3},{"item":"Government Transfers","amount":35006196.0,"comparison":"Original budget to audited outcome","percent_changed":48.77},{"item":"Interest and investments","amount":4159003.0,"comparison":"Original to adjusted budget","percent_changed":87.33},{"item":"Interest and investments","amount":17282710.0,"comparison":"Original budget to audited outcome","percent_changed":362.91},{"item":"Licenses and Permits","amount":-2516.0,"comparison":"Original to adjusted budget","percent_changed":-50.43},{"item":"Licenses and Permits","amount":null,"comparison":"Original budget to audited outcome","percent_changed":null},{"item":"Other","amount":-406759.0,"comparison":"Original to adjusted budget","percent_changed":-37.56},{"item":"Other","amount":-622705.0,"comparison":"Original budget to audited outcome","percent_changed":-57.5},{"item":"Property rates","amount":2023150.0,"comparison":"Original to adjusted budget","percent_changed":9.22},{"item":"Property rates","amount":-6170460.0,"comparison":"Original budget to audited outcome","percent_changed":-28.11},{"item":"Rental income","amount":-202141.0,"comparison":"Original to adjusted budget","percent_changed":-40.51},{"item":"Rental income","amount":-250690.0,"comparison":"Original budget to audited outcome","percent_changed":-50.24},{"item":"Service Charges","amount":-4526471.0,"comparison":"Original to adjusted budget","percent_changed":-8.06},{"item":"Service Charges","amount":-2309695.0,"comparison":"Original budget to audited outcome","percent_changed":-4.11}],"2022":[{"item":"Fines","amount":-17264.0,"comparison":"Original to adjusted budget","percent_changed":-50.0},{"item":"Fines","amount":-26679.0,"comparison":"Original budget to audited outcome","percent_changed":-77.27},{"item":"Government Transfers","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Government Transfers","amount":14628376.0,"comparison":"Original budget to audited outcome","percent_changed":19.69},{"item":"Interest and investments","amount":6130647.0,"comparison":"Original to adjusted budget","percent_changed":64.98},{"item":"Interest and investments","amount":23766552.0,"comparison":"Original budget to audited outcome","percent_changed":251.92},{"item":"Licenses and Permits","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Licenses and Permits","amount":null,"comparison":"Original budget to audited outcome","percent_changed":null},{"item":"Other","amount":-186696.0,"comparison":"Original to adjusted budget","percent_changed":-31.58},{"item":"Other","amount":-104356.0,"comparison":"Original budget to audited outcome","percent_changed":-17.65},{"item":"Property rates","amount":732622.0,"comparison":"Original to adjusted budget","percent_changed":3.0},{"item":"Property rates","amount":1406909.0,"comparison":"Original budget to audited outcome","percent_changed":5.76},{"item":"Rental income","amount":-27756.0,"comparison":"Original to adjusted budget","percent_changed":-9.0},{"item":"Rental income","amount":253789.0,"comparison":"Original budget to audited outcome","percent_changed":82.29},{"item":"Service Charges","amount":2892775.0,"comparison":"Original to adjusted budget","percent_changed":4.72},{"item":"Service Charges","amount":-910529.0,"comparison":"Original budget to audited outcome","percent_changed":-1.49}],"2023":[{"item":"Fines","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Fines","amount":-5673.0,"comparison":"Original budget to audited outcome","percent_changed":-31.35},{"item":"Government Transfers","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Government Transfers","amount":241311.0,"comparison":"Original budget to audited outcome","percent_changed":0.27},{"item":"Interest and investments","amount":4005533.0,"comparison":"Original to adjusted budget","percent_changed":24.56},{"item":"Interest and investments","amount":18481726.0,"comparison":"Original budget to audited outcome","percent_changed":113.3},{"item":"Licenses and Permits","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Licenses and Permits","amount":null,"comparison":"Original budget to audited outcome","percent_changed":null},{"item":"Other","amount":-115748.0,"comparison":"Original to adjusted budget","percent_changed":-18.27},{"item":"Other","amount":1092227.0,"comparison":"Original budget to audited outcome","percent_changed":172.41},{"item":"Property rates","amount":1.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Property rates","amount":-931569.0,"comparison":"Original budget to audited outcome","percent_changed":-3.58},{"item":"Rental income","amount":138233.0,"comparison":"Original to adjusted budget","percent_changed":47.0},{"item":"Rental income","amount":265079.0,"comparison":"Original budget to audited outcome","percent_changed":90.13},{"item":"Service Charges","amount":10582117.0,"comparison":"Original to adjusted budget","percent_changed":15.79},{"item":"Service Charges","amount":-7630174.0,"comparison":"Original budget to audited outcome","percent_changed":-11.38}],"2024":[{"item":"Fines","amount":5335.0,"comparison":"Original to adjusted budget","percent_changed":28.0},{"item":"Fines","amount":-3252.0,"comparison":"Original budget to audited outcome","percent_changed":-17.07},{"item":"Government Transfers","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Government Transfers","amount":14088753.0,"comparison":"Original budget to audited outcome","percent_changed":14.71},{"item":"Interest and investments","amount":-90267.0,"comparison":"Original to adjusted budget","percent_changed":-0.42},{"item":"Interest and investments","amount":27293487.0,"comparison":"Original budget to audited outcome","percent_changed":127.57},{"item":"Licenses and Permits","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Licenses and Permits","amount":null,"comparison":"Original budget to audited outcome","percent_changed":null},{"item":"Other","amount":-72189.0,"comparison":"Original to adjusted budget","percent_changed":-23.47},{"item":"Other","amount":565763.0,"comparison":"Original budget to audited outcome","percent_changed":183.92},{"item":"Property rates","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Property rates","amount":-1078550.0,"comparison":"Original budget to audited outcome","percent_changed":-3.93},{"item":"Rental income","amount":68289.0,"comparison":"Original to adjusted budget","percent_changed":15.0},{"item":"Rental income","amount":520422.0,"comparison":"Original budget to audited outcome","percent_changed":114.31},{"item":"Service Charges","amount":-690827.0,"comparison":"Original to adjusted budget","percent_changed":-0.8},{"item":"Service Charges","amount":-25127907.0,"comparison":"Original budget to audited outcome","percent_changed":-29.26}]},"income_time_series":[{"amount":169034589.0,"budget_phase":"Adjusted Budget","financial_year":2021,"amount_type.code":"ADJB"},{"amount":179859759.0,"budget_phase":"Adjusted Budget","financial_year":2022,"amount_type.code":"ADJB"},{"amount":215825250.0,"budget_phase":"Adjusted Budget","financial_year":2023,"amount_type.code":"ADJB"},{"amount":230480981.0,"budget_phase":"Adjusted Budget","financial_year":2024,"amount_type.code":"ADJB"},{"amount":199194147.0,"budget_phase":"Audited Actual","financial_year":2021,"amount_type.code":"AUDA"},{"amount":209344354.0,"budget_phase":"Audited Actual","financial_year":2022,"amount_type.code":"AUDA"},{"amount":212722655.0,"budget_phase":"Audited Actual","financial_year":2023,"amount_type.code":"AUDA"},{"amount":247513684.0,"budget_phase":"Audited Actual","financial_year":2024,"amount_type.code":"AUDA"},{"amount":255419184.0,"budget_phase":"Audited Actual","financial_year":2025,"amount_type.code":"AUDA"},{"amount":252978802.0,"budget_phase":"Forecast 1 year ahead of budget year","financial_year":2026,"amount_type.code":"IBY1"},{"amount":265130929.0,"budget_phase":"Forecast 2 years ahead of budget year","financial_year":2027,"amount_type.code":"IBY2"},{"amount":156276532.0,"budget_phase":"Original Budget","financial_year":2021,"amount_type.code":"ORGB"},{"amount":170335431.0,"budget_phase":"Original Budget","financial_year":2022,"amount_type.code":"ORGB"},{"amount":201215114.0,"budget_phase":"Original Budget","financial_year":2023,"amount_type.code":"ORGB"},{"amount":231260640.0,"budget_phase":"Original Budget","financial_year":2024,"amount_type.code":"ORGB"},{"amount":244317404.0,"budget_phase":"Original Budget","financial_year":2025,"amount_type.code":"ORGB"}],"spending_adjustments":{"2021":[{"item":"Bulk purchases","amount":2012000.0,"comparison":"Original to adjusted budget","percent_changed":10.07},{"item":"Bulk purchases","amount":13836352.0,"comparison":"Original budget to audited outcome","percent_changed":69.22},{"item":"Contracted services","amount":-1968756.0,"comparison":"Original to adjusted budget","percent_changed":-14.64},{"item":"Contracted services","amount":2375453.0,"comparison":"Original budget to audited outcome","percent_changed":17.67},{"item":"Employee related costs","amount":4613571.0,"comparison":"Original to adjusted budget","percent_changed":8.17},{"item":"Employee related costs","amount":3392836.0,"comparison":"Original budget to audited outcome","percent_changed":6.01},{"item":"Finance charges","amount":1368800.0,"comparison":"Original to adjusted budget","percent_changed":216.86},{"item":"Finance charges","amount":7240377.0,"comparison":"Original budget to audited outcome","percent_changed":1147.08},{"item":"Other","amount":36364023.0,"comparison":"Original to adjusted budget","percent_changed":45.14},{"item":"Other","amount":38546262.0,"comparison":"Original budget to audited outcome","percent_changed":47.84},{"item":"Remuneration of councillors","amount":221644.0,"comparison":"Original to adjusted budget","percent_changed":5.09},{"item":"Remuneration of councillors","amount":-132906.0,"comparison":"Original budget to audited outcome","percent_changed":-3.06}],"2022":[{"item":"Bulk purchases","amount":-2000000.0,"comparison":"Original to adjusted budget","percent_changed":-5.56},{"item":"Bulk purchases","amount":2808632.0,"comparison":"Original budget to audited outcome","percent_changed":7.8},{"item":"Contracted services","amount":735370.0,"comparison":"Original to adjusted budget","percent_changed":4.92},{"item":"Contracted services","amount":-1043943.0,"comparison":"Original budget to audited outcome","percent_changed":-6.98},{"item":"Employee related costs","amount":225000.0,"comparison":"Original to adjusted budget","percent_changed":0.32},{"item":"Employee related costs","amount":-442416.0,"comparison":"Original budget to audited outcome","percent_changed":-0.63},{"item":"Finance charges","amount":2280000.0,"comparison":"Original to adjusted budget","percent_changed":57.0},{"item":"Finance charges","amount":7007847.0,"comparison":"Original budget to audited outcome","percent_changed":175.2},{"item":"Other","amount":10558473.0,"comparison":"Original to adjusted budget","percent_changed":12.09},{"item":"Other","amount":24383144.0,"comparison":"Original budget to audited outcome","percent_changed":27.91},{"item":"Remuneration of councillors","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Remuneration of councillors","amount":-63678.0,"comparison":"Original budget to audited outcome","percent_changed":-1.32},{"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}],"2024":[{"item":"Bulk purchases","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Bulk purchases","amount":4700241.0,"comparison":"Original budget to audited outcome","percent_changed":12.37},{"item":"Contracted services","amount":-15526870.0,"comparison":"Original to adjusted budget","percent_changed":-48.17},{"item":"Contracted services","amount":-21282930.0,"comparison":"Original budget to audited outcome","percent_changed":-66.02},{"item":"Employee related costs","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Employee related costs","amount":4352299.0,"comparison":"Original budget to audited outcome","percent_changed":5.5},{"item":"Finance charges","amount":550856.0,"comparison":"Original to adjusted budget","percent_changed":5.83},{"item":"Finance charges","amount":12828579.0,"comparison":"Original budget to audited outcome","percent_changed":135.76},{"item":"Other","amount":-3321672.0,"comparison":"Original to adjusted budget","percent_changed":-3.05},{"item":"Other","amount":85945946.0,"comparison":"Original budget to audited outcome","percent_changed":78.84},{"item":"Remuneration of councillors","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Remuneration of councillors","amount":116814.0,"comparison":"Original budget to audited outcome","percent_changed":2.14}]},"spending_time_series":[{"amount":218049399.0,"budget_phase":"Adjusted Budget","financial_year":2021,"amount_type.code":"ADJB"},{"amount":230020868.0,"budget_phase":"Adjusted Budget","financial_year":2022,"amount_type.code":"ADJB"},{"amount":247140139.0,"budget_phase":"Adjusted Budget","financial_year":2023,"amount_type.code":"ADJB"},{"amount":254921150.0,"budget_phase":"Adjusted Budget","financial_year":2024,"amount_type.code":"ADJB"},{"amount":240696491.0,"budget_phase":"Audited Actual","financial_year":2021,"amount_type.code":"AUDA"},{"amount":249991611.0,"budget_phase":"Audited Actual","financial_year":2022,"amount_type.code":"AUDA"},{"amount":159919333.0,"budget_phase":"Audited Actual","financial_year":2023,"amount_type.code":"AUDA"},{"amount":359879785.0,"budget_phase":"Audited Actual","financial_year":2024,"amount_type.code":"AUDA"},{"amount":367952113.0,"budget_phase":"Audited Actual","financial_year":2025,"amount_type.code":"AUDA"},{"amount":246890569.0,"budget_phase":"Forecast 1 year ahead of budget year","financial_year":2026,"amount_type.code":"IBY1"},{"amount":264886201.0,"budget_phase":"Forecast 2 years ahead of budget year","financial_year":2027,"amount_type.code":"IBY2"},{"amount":175438117.0,"budget_phase":"Original Budget","financial_year":2021,"amount_type.code":"ORGB"},{"amount":218222025.0,"budget_phase":"Original Budget","financial_year":2022,"amount_type.code":"ORGB"},{"amount":248390919.0,"budget_phase":"Original Budget","financial_year":2023,"amount_type.code":"ORGB"},{"amount":273218836.0,"budget_phase":"Original Budget","financial_year":2024,"amount_type.code":"ORGB"},{"amount":244145863.0,"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":3046.93,"overunder":"over","cube_version":"v2"},{"date":2023,"rating":"bad","result":2528.28,"overunder":"over","cube_version":"v2"},{"date":2022,"rating":"bad","result":2724.99,"overunder":"over","cube_version":"v2"},{"date":2021,"rating":"bad","result":1000.25,"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":26333529.0,"amount_type":"AUDA"},{"date":"2024","item":"Service Charges","amount":60747695.0,"amount_type":"AUDA"},{"date":"2024","item":"Rental income","amount":975683.0,"amount_type":"AUDA"},{"date":"2024","item":"Interest and investments","amount":48687853.0,"amount_type":"AUDA"},{"date":"2024","item":"Fines","amount":15800.0,"amount_type":"AUDA"},{"date":"2024","item":"Other","amount":873371.0,"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":23.18},{"date":2023,"rating":"","result":46.08},{"date":2022,"rating":"","result":27.91},{"date":2021,"rating":"","result":24.87}],"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":41.2,"overunder":"over","cube_version":"v2"},{"date":2023,"rating":"bad","result":-35.3,"overunder":"under","cube_version":"v2"},{"date":2022,"rating":"ave","result":8.7,"overunder":"over","cube_version":"v2"},{"date":2021,"rating":"ave","result":10.4,"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":0.34,"cube_version":"v2"},{"date":2023,"rating":"bad","result":0.28,"cube_version":"v2"},{"date":2022,"rating":"bad","result":0.12,"cube_version":"v2"},{"date":2021,"rating":"bad","result":0.1,"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":3.04},{"date":2023,"rating":"","result":8.77},{"date":2022,"rating":"","result":5.56},{"date":2021,"rating":"","result":6.57}],"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":"bad","result":null,"billing":null,"receipts":null,"cube_version":null},{"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":1257500.0},{"year":2022,"value":3307845.0},{"year":2023,"value":3308514.0},{"year":2024,"value":887600.0},{"year":2025,"value":16188447.0}],"category":"Community & Social Services"},{"values":[{"year":2021,"value":39417644.0},{"year":2022,"value":45432399.0},{"year":2023,"value":-112939271.0},{"year":2024,"value":50630002.0},{"year":2025,"value":78113650.0}],"category":"Electricity "},{"values":[{"year":2021,"value":167729524.0},{"year":2022,"value":169291936.0},{"year":2023,"value":251460991.0},{"year":2024,"value":270559462.0},{"year":2025,"value":231750844.0}],"category":"Governance, Administration, Planning and Development"},{"values":[{"year":2021,"value":-1130.0},{"year":2022,"value":184213.0},{"year":2023,"value":167700.0},{"year":2024,"value":171228.0},{"year":2025,"value":272584.0}],"category":"Health"},{"values":[{"year":2021,"value":8943045.0},{"year":2022,"value":8190747.0},{"year":2023,"value":7641083.0},{"year":2024,"value":12770.0},{"year":2025,"value":492908.0}],"category":"Road Transport"},{"values":[{"year":2022,"value":62497.0},{"year":2024,"value":149940.0}],"category":"Sport And Recreation"},{"values":[{"year":2021,"value":288758.0},{"year":2022,"value":66630.0},{"year":2023,"value":106779.0},{"year":2024,"value":8779.0},{"year":2025,"value":-572227.0}],"category":"Waste Management"},{"values":[{"year":2021,"value":13115652.0},{"year":2022,"value":14180521.0},{"year":2023,"value":13804519.0},{"year":2024,"value":20165266.0},{"year":2025,"value":20807043.0}],"category":"Waste Water Management"},{"values":[{"year":2021,"value":9945498.0},{"year":2022,"value":9274823.0},{"year":2023,"value":-3630982.0},{"year":2024,"value":17294738.0},{"year":2025,"value":20898864.0}],"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":"FS161"},"muni_contact":{"url":"http://www.letsemeng.gov.za","phone_number":"053 330 0200","street_address_1":"Municipal Offices","street_address_2":"Groottrekstraat 7","street_address_3":"Koffiefontein","street_address_4":"9986"},"mayoral_staff":{"officials":[{"name":"Reamogetse Bonolo Mocwaledi","role":"Mayor/Executive Mayor","email":"mayor@letsemeng.gov.za","title":"Ms","secretary":{"name":"Sindiswa Qhina","role":"Secretary of Mayor/Executive Mayor","email":"pamayor@letsemeng.gov.za","title":"Ms","fax_number":"053 205 0144","office_phone":"053 330 0220"},"fax_number":"053 205 0144","office_phone":"053 330 0220"},{"name":"Sindiswa Maneli","role":"Municipal Manager","email":"mm@letsemeng.gov.za","title":"Ms","secretary":{"name":"Nkamoheleng Veronica Moshweu","role":"Secretary of Municipal Manager","email":"letse@mweb.co.za","title":"Ms","fax_number":"053 205 0144","office_phone":"053 330 0210"},"fax_number":"053 205 0144","office_phone":"053 330 0206"},{"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":"Sithembile Tooi","role":"Chief Financial Officer","email":"toois@letsemeng.gov.za","title":"Mr","secretary":{"name":"","role":"Secretary of Financial Manager","email":"","title":"","fax_number":"","office_phone":""},"fax_number":"053 205 0144","office_phone":"053 330 0221"}],"updated_date":"October 2026"},"audit_opinions":{"values":[{"date":2024,"rating":"qualified","result":"Qualified","report_url":""},{"date":2023,"rating":"qualified","result":"Qualified","report_url":""},{"date":2022,"rating":"qualified","result":"Qualified","report_url":"https://lg.treasury.gov.za/supportingdocs/FS161/FS161_Audit%20Report_2022_Y_20230301T125416Z_leratom.pdf"},{"date":2021,"rating":"qualified","result":"Qualified","report_url":"https://lg.treasury.gov.za/supportingdocs/FS161/FS161_Audit%20Report_2021_Y_20220207T151415Z_leratom.pdf"}]}}