{"indicators":{"grants":{"totals":{"2021":{"ACT":{"equitable_share":11325288.0,"national_conditional_grants":30628891.0},"ORGB":{"equitable_share":73785000.0,"national_conditional_grants":108484000.0},"SCHD":{"national_conditional_grants":108484000.0},"TRFR":{"national_conditional_grants":43406000.0}},"2022":{"ACT":{"national_conditional_grants":-32136716.0},"ORGB":{"equitable_share":76781000.0,"national_conditional_grants":87458000.0},"SCHD":{"national_conditional_grants":91658000.0},"TRFR":{"national_conditional_grants":82331000.0}},"2023":{"ACT":{"national_conditional_grants":-23359000.0},"ORGB":{"equitable_share":86952000.0,"provincial_transfers":599000.0,"national_conditional_grants":50631000.0},"SCHD":{"national_conditional_grants":36551000.0},"TRFR":{"national_conditional_grants":36479000.0}},"2024":{"ACT":{"national_conditional_grants":-3000000.0},"ORGB":{"equitable_share":93733000.0,"national_conditional_grants":52662000.0},"SCHD":{"national_conditional_grants":21378000.0},"TRFR":{"national_conditional_grants":21315000.0}}},"snapshot_date":{"year":2025,"quarter":"3"},"equitable_share":{"2021":[{"amount.sum":11325288.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ACT","financial_year_end.year":2021},{"amount.sum":73785000.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ORGB","financial_year_end.year":2021}],"2022":[{"amount.sum":76781000.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ORGB","financial_year_end.year":2022}],"2023":[{"amount.sum":86952000.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ORGB","financial_year_end.year":2023}],"2024":[{"amount.sum":93733000.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ORGB","financial_year_end.year":2024}]},"provincial_transfers":{"2023":[{"amount.sum":599000.0,"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":555287.0,"grant.code":"DRG","grant.label":"Municipal Disaster Grant","amount_type.code":"ACT","financial_year_end.year":2021},{"amount.sum":298000.0,"grant.code":"DRG","grant.label":"Municipal Disaster Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":298000.0,"grant.code":"DRG","grant.label":"Municipal Disaster Grant","amount_type.code":"TRFR","financial_year_end.year":2021},{"amount.sum":302131.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"ACT","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":5850000.0,"grant.code":"IN7G","grant.label":"Integrated National Electrification Programme (Allocation in-kind) Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":2340000.0,"grant.code":"IN7G","grant.label":"Integrated National Electrification Programme (Allocation in-kind) Grant","amount_type.code":"TRFR","financial_year_end.year":2021},{"amount.sum":5850000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":2340000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"TRFR","financial_year_end.year":2021},{"amount.sum":14415441.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"ACT","financial_year_end.year":2021},{"amount.sum":17898000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":12178000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2021},{"amount.sum":384709.0,"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":9750327.0,"grant.code":"RBIG","grant.label":"Regional Bulk Infrastructure Grant","amount_type.code":"ACT","financial_year_end.year":2021},{"amount.sum":40000000.0,"grant.code":"RBIG","grant.label":"Regional Bulk Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":10000000.0,"grant.code":"RBIG","grant.label":"Regional Bulk Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2021},{"amount.sum":6763000.0,"grant.code":"WS6G","grant.label":"Water Services Infrastructure Grant (Sched 6)","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":5220996.0,"grant.code":"WSIG","grant.label":"Water Services Infrastructure Grant","amount_type.code":"ACT","financial_year_end.year":2021},{"amount.sum":28025000.0,"grant.code":"WSIG","grant.label":"Water Services Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":13200000.0,"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":127000.0,"grant.code":"IN7G","grant.label":"Integrated National Electrification Programme (Allocation in-kind) Grant","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":8562000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":8562000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"TRFR","financial_year_end.year":2022},{"amount.sum":-12389607.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"ACT","financial_year_end.year":2022},{"amount.sum":18788000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":18788000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2022},{"amount.sum":1131000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":1131000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"TRFR","financial_year_end.year":2022},{"amount.sum":4200000.0,"grant.code":"RB7G","grant.label":"Regional Bulk Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":-7603021.0,"grant.code":"RBIG","grant.label":"Regional Bulk Infrastructure Grant","amount_type.code":"ACT","financial_year_end.year":2022},{"amount.sum":20000000.0,"grant.code":"RBIG","grant.label":"Regional Bulk Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":20000000.0,"grant.code":"RBIG","grant.label":"Regional Bulk Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2022},{"amount.sum":5000000.0,"grant.code":"WS6G","grant.label":"Water Services Infrastructure Grant (Sched 6)","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":-12144088.0,"grant.code":"WSIG","grant.label":"Water Services Infrastructure Grant","amount_type.code":"ACT","financial_year_end.year":2022},{"amount.sum":31000000.0,"grant.code":"WSIG","grant.label":"Water Services Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":31000000.0,"grant.code":"WSIG","grant.label":"Water Services Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2022}],"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":72000.0,"grant.code":"IN7G","grant.label":"Integrated National Electrification Programme (Allocation in-kind) Grant","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":-1944000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"ACT","financial_year_end.year":2023},{"amount.sum":10991000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":10991000.0,"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":-4407000.0,"grant.code":"RBIG","grant.label":"Regional Bulk Infrastructure Grant","amount_type.code":"ACT","financial_year_end.year":2023},{"amount.sum":4407000.0,"grant.code":"RBIG","grant.label":"Regional Bulk Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":4407000.0,"grant.code":"RBIG","grant.label":"Regional Bulk Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2023},{"amount.sum":-17008000.0,"grant.code":"WSIG","grant.label":"Water Services Infrastructure Grant","amount_type.code":"ACT","financial_year_end.year":2023},{"amount.sum":17008000.0,"grant.code":"WSIG","grant.label":"Water Services Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":17008000.0,"grant.code":"WSIG","grant.label":"Water Services Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2023}],"2024":[{"amount.sum":-3000000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"ACT","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":63000.0,"grant.code":"IN7G","grant.label":"Integrated National Electrification Programme (Allocation in-kind) Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":2419000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":2419000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2024},{"amount.sum":8896000.0,"grant.code":"RBIG","grant.label":"Regional Bulk Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":8896000.0,"grant.code":"RBIG","grant.label":"Regional Bulk Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2024},{"amount.sum":7000000.0,"grant.code":"WSIG","grant.label":"Water Services Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":7000000.0,"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":85301747.0,"cube_version":"v2"},{"date":2023,"rating":"bad","result":null,"cube_version":null},{"date":2022,"rating":"good","result":33975655.0,"cube_version":"v2"},{"date":2021,"rating":"good","result":14449778.0,"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":3.3,"cube_version":"v2"},{"date":2023,"rating":null,"result":null,"cube_version":null},{"date":2022,"rating":"ave","result":1.3,"cube_version":"v2"},{"date":2021,"rating":"bad","result":0.6,"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":146880806.0,"rating":"bad","result":0.4,"amount_type":"AUDA","liabilities":370038283.0,"cube_version":"v2"},{"date":2023,"year":2023,"rating":"bad","result":null,"cube_version":null},{"date":2022,"year":2022,"assets":63680206.0,"rating":"bad","result":0.32,"amount_type":"AUDA","liabilities":200764019.0,"cube_version":"v2"},{"date":2021,"year":2021,"assets":70952604.0,"rating":"bad","result":0.41,"amount_type":"AUDA","liabilities":171713738.0,"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":34073573.0,"date":"2024","year":2024,"rating":"bad","result":0.09,"amount_type":"ACT","liabilities":370038283.0,"cube_version":"v2","call_investment_deposits":0},{"date":"2023","year":2023,"rating":"bad","result":null,"cube_version":null},{"cash":1584318.0,"date":"2022","year":2022,"rating":"bad","result":0.01,"amount_type":"ACT","liabilities":200764019.0,"cube_version":"v2","call_investment_deposits":0},{"cash":5066932.0,"date":"2021","year":2021,"rating":"bad","result":0.03,"amount_type":"ACT","liabilities":171713738.0,"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":153533897.0,"percent":67.66},"total":226912897.0,"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":73379000.0,"percent":32.34}},"uifw_expenditure":{"ref":{"url":"http://mfma.treasury.gov.za/Circulars/Pages/Circular71.aspx","title":"Circular 71"},"values":[{"date":2024,"rating":"bad","result":3.97,"cube_version":"v2"},{"date":2023,"rating":null,"result":null,"cube_version":null},{"date":2022,"rating":"bad","result":60.45,"cube_version":"v2"},{"date":2021,"rating":"bad","result":32.15,"cube_version":"v2"}],"formula":{"text":"= (Unauthorised, Irregular, Fruitless and Wasteful Expenditure / Actual Operating Expenditure) * 100","actual":["=","(",{"cube":"uifwexp","item_codes":["irregular","fruitless","unauthorised"]},"/",{"cube":"incexp","item_codes":["4600"],"amount_type":"AUDA"},")","*","100"]},"last_year":2024,"formula_v2":{"text":"= (Unauthorised, Irregular, Fruitless and Wasteful Expenditure / Actual Operating Expenditure) * 100","actual":["=","(",{"cube":"uifwexp","item_codes":["irregular","fruitless","unauthorised"]},"/",{"cube":"incexp_v2","item_codes":["3000","3100","3200","3300","3400","3500","3600","3700","3800","3900","4000","4100","4200","4300"],"amount_type":"AUDA"},")","*","100"]},"result_type":"%"},"income_adjustments":{"2022":[{"item":"Fines","amount":-22500004.0,"comparison":"Original to adjusted budget","percent_changed":-64.29},{"item":"Fines","amount":-34913854.0,"comparison":"Original budget to audited outcome","percent_changed":-99.75},{"item":"Government Transfers","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Government Transfers","amount":4713598.0,"comparison":"Original budget to audited outcome","percent_changed":5.84},{"item":"Interest and investments","amount":-6550004.0,"comparison":"Original to adjusted budget","percent_changed":-94.11},{"item":"Interest and investments","amount":18358900.0,"comparison":"Original budget to audited outcome","percent_changed":263.78},{"item":"Licenses and Permits","amount":2.0,"comparison":"Original to adjusted budget","percent_changed":1.01},{"item":"Licenses and Permits","amount":-101.0,"comparison":"Original budget to audited outcome","percent_changed":-51.01},{"item":"Other","amount":100006.0,"comparison":"Original to adjusted budget","percent_changed":0.78},{"item":"Other","amount":-12339977.0,"comparison":"Original budget to audited outcome","percent_changed":-96.53},{"item":"Property rates","amount":-6.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Property rates","amount":1758126.0,"comparison":"Original budget to audited outcome","percent_changed":18.16},{"item":"Rental income","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Rental income","amount":110603.0,"comparison":"Original budget to audited outcome","percent_changed":19.4},{"item":"Service Charges","amount":7.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Service Charges","amount":-106837.0,"comparison":"Original budget to audited outcome","percent_changed":-0.12}],"2023":[{"item":"Fines","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Fines","amount":null,"comparison":"Original budget to audited outcome","percent_changed":null},{"item":"Government Transfers","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Government Transfers","amount":null,"comparison":"Original budget to audited outcome","percent_changed":null},{"item":"Interest and investments","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Interest and investments","amount":null,"comparison":"Original budget to audited outcome","percent_changed":null},{"item":"Other","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Other","amount":null,"comparison":"Original budget to audited outcome","percent_changed":null},{"item":"Property rates","amount":1527154.0,"comparison":"Original to adjusted budget","percent_changed":17.18},{"item":"Property rates","amount":null,"comparison":"Original budget to audited outcome","percent_changed":null},{"item":"Rental income","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Rental income","amount":null,"comparison":"Original budget to audited outcome","percent_changed":null},{"item":"Service Charges","amount":5687882.0,"comparison":"Original to adjusted budget","percent_changed":6.11},{"item":"Service Charges","amount":null,"comparison":"Original budget to audited outcome","percent_changed":null}]},"income_time_series":[{"amount":230517388.0,"budget_phase":"Adjusted Budget","financial_year":2021,"amount_type.code":"ADJB"},{"amount":204594474.0,"budget_phase":"Adjusted Budget","financial_year":2022,"amount_type.code":"ADJB"},{"amount":237274572.0,"budget_phase":"Adjusted Budget","financial_year":2023,"amount_type.code":"ADJB"},{"amount":237559802.0,"budget_phase":"Adjusted Budget","financial_year":2024,"amount_type.code":"ADJB"},{"amount":210128548.0,"budget_phase":"Audited Actual","financial_year":2021,"amount_type.code":"AUDA"},{"amount":211124931.0,"budget_phase":"Audited Actual","financial_year":2022,"amount_type.code":"AUDA"},{"amount":226912897.0,"budget_phase":"Audited Actual","financial_year":2024,"amount_type.code":"AUDA"},{"amount":251504839.0,"budget_phase":"Audited Actual","financial_year":2025,"amount_type.code":"AUDA"},{"amount":266463588.0,"budget_phase":"Forecast 1 year ahead of budget year","financial_year":2026,"amount_type.code":"IBY1"},{"amount":275680404.0,"budget_phase":"Forecast 2 years ahead of budget year","financial_year":2027,"amount_type.code":"IBY2"},{"amount":218655384.0,"budget_phase":"Original Budget","financial_year":2021,"amount_type.code":"ORGB"},{"amount":233544473.0,"budget_phase":"Original Budget","financial_year":2022,"amount_type.code":"ORGB"},{"amount":230059536.0,"budget_phase":"Original Budget","financial_year":2023,"amount_type.code":"ORGB"},{"amount":277320930.0,"budget_phase":"Original Budget","financial_year":2024,"amount_type.code":"ORGB"},{"amount":257561532.0,"budget_phase":"Original Budget","financial_year":2025,"amount_type.code":"ORGB"}],"spending_adjustments":{"2021":[{"item":"Bulk purchases","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Bulk purchases","amount":4918440.0,"comparison":"Original budget to audited outcome","percent_changed":17.28},{"item":"Contracted services","amount":-2852010.0,"comparison":"Original to adjusted budget","percent_changed":-13.81},{"item":"Contracted services","amount":-5123077.0,"comparison":"Original budget to audited outcome","percent_changed":-24.81},{"item":"Employee related costs","amount":-647677.0,"comparison":"Original to adjusted budget","percent_changed":-0.77},{"item":"Employee related costs","amount":-1513396.0,"comparison":"Original budget to audited outcome","percent_changed":-1.81},{"item":"Finance charges","amount":-67998.0,"comparison":"Original to adjusted budget","percent_changed":-0.84},{"item":"Finance charges","amount":3623895.0,"comparison":"Original budget to audited outcome","percent_changed":44.88},{"item":"Other","amount":12393787.0,"comparison":"Original to adjusted budget","percent_changed":15.96},{"item":"Other","amount":54503767.0,"comparison":"Original budget to audited outcome","percent_changed":70.17},{"item":"Remuneration of councillors","amount":1225028.0,"comparison":"Original to adjusted budget","percent_changed":36.8},{"item":"Remuneration of councillors","amount":622803.0,"comparison":"Original budget to audited outcome","percent_changed":18.71}],"2022":[{"item":"Bulk purchases","amount":3500000.0,"comparison":"Original to adjusted budget","percent_changed":12.27},{"item":"Bulk purchases","amount":6742214.0,"comparison":"Original budget to audited outcome","percent_changed":23.64},{"item":"Contracted services","amount":65778.0,"comparison":"Original to adjusted budget","percent_changed":0.38},{"item":"Contracted services","amount":4598565.0,"comparison":"Original budget to audited outcome","percent_changed":26.9},{"item":"Employee related costs","amount":-2457735.0,"comparison":"Original to adjusted budget","percent_changed":-2.83},{"item":"Employee related costs","amount":-2743043.0,"comparison":"Original budget to audited outcome","percent_changed":-3.15},{"item":"Finance charges","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Finance charges","amount":7850232.0,"comparison":"Original budget to audited outcome","percent_changed":93.46},{"item":"Other","amount":1866059.0,"comparison":"Original to adjusted budget","percent_changed":2.2},{"item":"Other","amount":60275539.0,"comparison":"Original budget to audited outcome","percent_changed":71.11},{"item":"Remuneration of councillors","amount":588186.0,"comparison":"Original to adjusted budget","percent_changed":12.18},{"item":"Remuneration of councillors","amount":57892.0,"comparison":"Original budget to audited outcome","percent_changed":1.2}],"2023":[{"item":"Bulk purchases","amount":-891100.0,"comparison":"Original to adjusted budget","percent_changed":-3.23},{"item":"Bulk purchases","amount":null,"comparison":"Original budget to audited outcome","percent_changed":null},{"item":"Contracted services","amount":1511108.0,"comparison":"Original to adjusted budget","percent_changed":9.64},{"item":"Contracted services","amount":null,"comparison":"Original budget to audited outcome","percent_changed":null},{"item":"Employee related costs","amount":-2446657.0,"comparison":"Original to adjusted budget","percent_changed":-2.79},{"item":"Employee related costs","amount":null,"comparison":"Original budget to audited outcome","percent_changed":null},{"item":"Finance charges","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Finance charges","amount":null,"comparison":"Original budget to audited outcome","percent_changed":null},{"item":"Other","amount":1882341.0,"comparison":"Original to adjusted budget","percent_changed":2.35},{"item":"Other","amount":null,"comparison":"Original budget to audited outcome","percent_changed":null},{"item":"Remuneration of councillors","amount":-139140.0,"comparison":"Original to adjusted budget","percent_changed":-2.45},{"item":"Remuneration of councillors","amount":null,"comparison":"Original budget to audited outcome","percent_changed":null}],"2024":[{"item":"Bulk purchases","amount":6310755.0,"comparison":"Original to adjusted budget","percent_changed":14.99},{"item":"Bulk purchases","amount":2201118.0,"comparison":"Original budget to audited outcome","percent_changed":5.23},{"item":"Contracted services","amount":3995479.0,"comparison":"Original to adjusted budget","percent_changed":30.85},{"item":"Contracted services","amount":7820863.0,"comparison":"Original budget to audited outcome","percent_changed":60.39},{"item":"Employee related costs","amount":227924.0,"comparison":"Original to adjusted budget","percent_changed":0.26},{"item":"Employee related costs","amount":1372522.0,"comparison":"Original budget to audited outcome","percent_changed":1.55},{"item":"Finance charges","amount":-3489218.0,"comparison":"Original to adjusted budget","percent_changed":-17.9},{"item":"Finance charges","amount":-9516295.0,"comparison":"Original budget to audited outcome","percent_changed":-48.83},{"item":"Other","amount":21310799.0,"comparison":"Original to adjusted budget","percent_changed":18.74},{"item":"Other","amount":25815078.0,"comparison":"Original budget to audited outcome","percent_changed":22.7},{"item":"Remuneration of councillors","amount":192934.0,"comparison":"Original to adjusted budget","percent_changed":3.62},{"item":"Remuneration of councillors","amount":189663.0,"comparison":"Original budget to audited outcome","percent_changed":3.56}]},"spending_time_series":[{"amount":231920114.0,"budget_phase":"Adjusted Budget","financial_year":2021,"amount_type.code":"ADJB"},{"amount":234155545.0,"budget_phase":"Adjusted Budget","financial_year":2022,"amount_type.code":"ADJB"},{"amount":223887330.0,"budget_phase":"Adjusted Budget","financial_year":2023,"amount_type.code":"ADJB"},{"amount":310720601.0,"budget_phase":"Adjusted Budget","financial_year":2024,"amount_type.code":"ADJB"},{"amount":278901416.0,"budget_phase":"Audited Actual","financial_year":2021,"amount_type.code":"AUDA"},{"amount":307374656.0,"budget_phase":"Audited Actual","financial_year":2022,"amount_type.code":"AUDA"},{"amount":310054877.0,"budget_phase":"Audited Actual","financial_year":2024,"amount_type.code":"AUDA"},{"amount":350457401.0,"budget_phase":"Audited Actual","financial_year":2025,"amount_type.code":"AUDA"},{"amount":256359612.0,"budget_phase":"Forecast 1 year ahead of budget year","financial_year":2026,"amount_type.code":"IBY1"},{"amount":267760608.0,"budget_phase":"Forecast 2 years ahead of budget year","financial_year":2027,"amount_type.code":"IBY2"},{"amount":221868984.0,"budget_phase":"Original Budget","financial_year":2021,"amount_type.code":"ORGB"},{"amount":230593257.0,"budget_phase":"Original Budget","financial_year":2022,"amount_type.code":"ORGB"},{"amount":223970778.0,"budget_phase":"Original Budget","financial_year":2023,"amount_type.code":"ORGB"},{"amount":282171928.0,"budget_phase":"Original Budget","financial_year":2024,"amount_type.code":"ORGB"},{"amount":245217540.0,"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":-52.73,"overunder":"under","cube_version":"v2"},{"date":2023,"rating":null,"result":null,"overunder":null,"cube_version":null},{"date":2022,"rating":"bad","result":-62.77,"overunder":"under","cube_version":"v2"},{"date":2021,"rating":"bad","result":43.21,"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":14779045.0,"amount_type":"AUDA"},{"date":"2024","item":"Service Charges","amount":94414876.0,"amount_type":"AUDA"},{"date":"2024","item":"Rental income","amount":760811.0,"amount_type":"AUDA"},{"date":"2024","item":"Interest and investments","amount":42848653.0,"amount_type":"AUDA"},{"date":"2024","item":"Licenses and Permits","amount":1347.0,"amount_type":"AUDA"},{"date":"2024","item":"Other","amount":729165.0,"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":29.01},{"date":2023,"rating":"","result":null},{"date":2022,"rating":"","result":27.41},{"date":2021,"rating":"","result":29.46}],"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":"good","result":-0.2,"overunder":"under","cube_version":"v2"},{"date":2023,"rating":null,"result":null,"overunder":null,"cube_version":null},{"date":2022,"rating":"bad","result":31.3,"overunder":"over","cube_version":"v2"},{"date":2021,"rating":"bad","result":20.3,"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":0.22,"cube_version":"v2"},{"date":2023,"rating":null,"result":null,"cube_version":null},{"date":2022,"rating":"bad","result":0.74,"cube_version":"v2"},{"date":2021,"rating":"bad","result":0.97,"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":6.7},{"date":2023,"rating":"","result":null},{"date":2022,"rating":"","result":7.06},{"date":2021,"rating":"","result":5.57}],"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":16.47,"amount_type":"AUDA","cube_version":"v2"},{"date":"2023","year":2023,"rating":"bad","result":null,"billing":null,"receipts":null,"cube_version":null},{"date":"2022","year":2022,"rating":"bad","result":12.17,"amount_type":"AUDA","cube_version":"v2"},{"date":"2021","year":2021,"rating":"bad","result":10.79,"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":16167670.0},{"year":2022,"value":18798400.0},{"year":2024,"value":14405098.0},{"year":2025,"value":11990125.0}],"category":"Community & Social Services"},{"values":[{"year":2021,"value":35906020.0},{"year":2022,"value":38232731.0},{"year":2024,"value":54834799.0},{"year":2025,"value":56989921.0}],"category":"Electricity "},{"values":[{"year":2021,"value":178010038.0},{"year":2022,"value":198426768.0},{"year":2024,"value":147888964.0},{"year":2025,"value":161951550.0}],"category":"Governance, Administration, Planning and Development"},{"values":[{"year":2021,"value":878368.0},{"year":2022,"value":1006932.0},{"year":2024,"value":1223904.0},{"year":2025,"value":1298336.0}],"category":"Housing"},{"values":[{"year":2021,"value":95016.0},{"year":2022,"value":482901.0}],"category":"Other"},{"values":[{"year":2021,"value":6600883.0},{"year":2022,"value":9184276.0},{"year":2024,"value":5534812.0},{"year":2025,"value":4138437.0}],"category":"Road Transport"},{"values":[{"year":2021,"value":865976.0},{"year":2022,"value":1694306.0},{"year":2024,"value":515172.0},{"year":2025,"value":525709.0}],"category":"Sport And Recreation"},{"values":[{"year":2021,"value":7025159.0},{"year":2022,"value":10043991.0},{"year":2024,"value":13709423.0},{"year":2025,"value":15934272.0}],"category":"Waste Management"},{"values":[{"year":2021,"value":10769954.0},{"year":2022,"value":9706153.0},{"year":2024,"value":17524236.0},{"year":2025,"value":23742592.0}],"category":"Waste Water Management"},{"values":[{"year":2021,"value":22582332.0},{"year":2022,"value":19798198.0},{"year":2024,"value":54418469.0},{"year":2025,"value":73886459.0}],"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":"FS163"},"muni_contact":{"url":"http://www.mohokare.gov.za","phone_number":"051 673 9600","street_address_1":"Municipal Building","street_address_2":"20 Hoofd Street�","street_address_3":"Zastron","street_address_4":"9950"},"mayoral_staff":{"officials":[{"name":"Teboho Mochechepa","role":"Mayor/Executive Mayor","email":"thatohatsi17@gmail.com","title":"Cllr","secretary":{"name":"Nosiphiwo Mei","role":"Secretary of Mayor/Executive Mayor","email":"nosiphiwomei@gmail.com","title":"Ms","fax_number":"051 673 1550","office_phone":"051 673 9600"},"fax_number":"051 673 1056","office_phone":"051 673 9600"},{"name":"Mopedi Mohale","role":"Municipal Manager","email":"mohalemopedi@yahoo.com","title":"Mr","secretary":{"name":"Nosiphiwo Mei","role":"Secretary of Municipal Manager","email":"nosiphiwomei@gmail.com","title":"Ms","fax_number":"051 673 1550","office_phone":"051 673 9600"},"fax_number":"051 673 1550","office_phone":"051 673 9600"},{"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":"Pihi Vincent Litabe","role":"Chief Financial Officer","email":"litabe500@gmail.com","title":"Mr","secretary":{"name":"Moniwe Songame","role":"Secretary of Financial Manager","email":"gmsongame5@gmail.com","title":"Ms","fax_number":"051 673 1550","office_phone":"051 673 9600"},"fax_number":" ","office_phone":"051 673 9600"}],"updated_date":"October 2026"},"audit_opinions":{"values":[{"date":2024,"rating":"outstanding","result":"Outstanding","report_url":"https://lg.treasury.gov.za/supportingdocs/FS163/FS163_Audit%20Report_2024_Y_20250817T152828Z_tsoho.pdf"},{"date":2023,"rating":"disclaimer","result":"Disclaimer of opinion","report_url":"https://lg.treasury.gov.za/supportingdocs/FS163/FS163_Audit%20Report_2023_Y_20240517T230230Z_tsoho.pdf"},{"date":2022,"rating":"qualified","result":"Qualified","report_url":"https://lg.treasury.gov.za/supportingdocs/FS163/FS163_Audit%20Report_2022_Y_20230412T170457Z_tsoho.pdf"},{"date":2021,"rating":"outstanding","result":"Outstanding","report_url":"https://lg.treasury.gov.za/supportingdocs/FS163/FS163_Audit%20Report_2021_Y_20230131T154406Z_tsoho.pdf"}]}}