{"indicators":{"grants":{"totals":{"2021":{"ACT":{"equitable_share":28483781.0,"national_conditional_grants":5116617.0},"ORGB":{"equitable_share":80750000.0,"national_conditional_grants":102948000.0},"SCHD":{"national_conditional_grants":112834000.0},"TRFR":{"national_conditional_grants":49875000.0}},"2022":{"ACT":{"national_conditional_grants":1887445.0},"ORGB":{"equitable_share":83614000.0,"national_conditional_grants":70232000.0},"SCHD":{"national_conditional_grants":64478000.0},"TRFR":{"national_conditional_grants":54849000.0}},"2023":{"ACT":{"national_conditional_grants":16735638.0},"ORGB":{"equitable_share":93052000.0,"provincial_transfers":2383000.0,"national_conditional_grants":43218000.0},"SCHD":{"national_conditional_grants":43218000.0},"TRFR":{"national_conditional_grants":43077000.0}},"2024":{"ACT":{"national_conditional_grants":92221.0},"ORGB":{"equitable_share":99870000.0,"national_conditional_grants":64930000.0},"SCHD":{"national_conditional_grants":78969000.0},"TRFR":{"national_conditional_grants":57866000.0}}},"snapshot_date":{"year":2025,"quarter":"3"},"equitable_share":{"2021":[{"amount.sum":28483781.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ACT","financial_year_end.year":2021},{"amount.sum":80750000.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ORGB","financial_year_end.year":2021}],"2022":[{"amount.sum":83614000.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ORGB","financial_year_end.year":2022}],"2023":[{"amount.sum":93052000.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ORGB","financial_year_end.year":2023}],"2024":[{"amount.sum":99870000.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ORGB","financial_year_end.year":2024}]},"provincial_transfers":{"2023":[{"amount.sum":2383000.0,"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":417000.0,"grant.code":"DRG","grant.label":"Municipal Disaster Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":417000.0,"grant.code":"DRG","grant.label":"Municipal Disaster Grant","amount_type.code":"TRFR","financial_year_end.year":2021},{"amount.sum":3000000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":3000000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"TRFR","financial_year_end.year":2021},{"amount.sum":16020000.0,"grant.code":"IN7G","grant.label":"Integrated National Electrification Programme (Allocation in-kind) Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":12174000.0,"grant.code":"IN7G","grant.label":"Integrated National Electrification Programme (Allocation in-kind) Grant","amount_type.code":"TRFR","financial_year_end.year":2021},{"amount.sum":16020000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":12174000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"TRFR","financial_year_end.year":2021},{"amount.sum":4689193.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"ACT","financial_year_end.year":2021},{"amount.sum":20933000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":12210000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2021},{"amount.sum":1635000.0,"grant.code":"MSIG","grant.label":"Municipal Systems Improvement Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":427424.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"ACT","financial_year_end.year":2021},{"amount.sum":28709000.0,"grant.code":"RBIG","grant.label":"Regional Bulk Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":5000000.0,"grant.code":"WS6G","grant.label":"Water Services Infrastructure Grant (Sched 6)","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":21100000.0,"grant.code":"WSIG","grant.label":"Water Services Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":9900000.0,"grant.code":"WSIG","grant.label":"Water Services Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2021}],"2022":[{"amount.sum":3100000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":3100000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"TRFR","financial_year_end.year":2022},{"amount.sum":8159000.0,"grant.code":"IN7G","grant.label":"Integrated National Electrification Programme (Allocation in-kind) Grant","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":1887445.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"ACT","financial_year_end.year":2022},{"amount.sum":3000000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":3000000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"TRFR","financial_year_end.year":2022},{"amount.sum":20309000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":20309000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2022},{"amount.sum":1180000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":1180000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"TRFR","financial_year_end.year":2022},{"amount.sum":1470000.0,"grant.code":"RB7G","grant.label":"Regional Bulk Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":5000000.0,"grant.code":"RBIG","grant.label":"Regional Bulk Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":5000000.0,"grant.code":"RBIG","grant.label":"Regional Bulk Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2022},{"amount.sum":22260000.0,"grant.code":"WSIG","grant.label":"Water Services Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":22260000.0,"grant.code":"WSIG","grant.label":"Water Services Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2022}],"2023":[{"amount.sum":3100000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":3100000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"TRFR","financial_year_end.year":2023},{"amount.sum":141000.0,"grant.code":"IN7G","grant.label":"Integrated National Electrification Programme (Allocation in-kind) Grant","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":912614.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"ACT","financial_year_end.year":2023},{"amount.sum":7614484.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"ACT","financial_year_end.year":2023},{"amount.sum":23519000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":23519000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2023},{"amount.sum":1130000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":1130000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"TRFR","financial_year_end.year":2023},{"amount.sum":8208540.0,"grant.code":"WSIG","grant.label":"Water Services Infrastructure Grant","amount_type.code":"ACT","financial_year_end.year":2023},{"amount.sum":15328000.0,"grant.code":"WSIG","grant.label":"Water Services Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":15328000.0,"grant.code":"WSIG","grant.label":"Water Services Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2023}],"2024":[{"amount.sum":-211992.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"ACT","financial_year_end.year":2024},{"amount.sum":3100000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":3100000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"TRFR","financial_year_end.year":2024},{"amount.sum":21103000.0,"grant.code":"IN7G","grant.label":"Integrated National Electrification Programme (Allocation in-kind) Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":5000000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":5000000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"TRFR","financial_year_end.year":2024},{"amount.sum":22771000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":22771000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2024},{"amount.sum":304213.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"ACT","financial_year_end.year":2024},{"amount.sum":1218000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":1218000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"TRFR","financial_year_end.year":2024},{"amount.sum":25777000.0,"grant.code":"WSIG","grant.label":"Water Services Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":25777000.0,"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":96155786.0,"cube_version":"v2"},{"date":2023,"rating":"bad","result":-198020483.0,"cube_version":"v2"},{"date":2022,"rating":"bad","result":-119141840.0,"cube_version":"v2"},{"date":2021,"rating":"bad","result":-88430390.0,"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":3.5,"cube_version":"v2"},{"date":2023,"rating":"bad","result":0,"cube_version":"v2"},{"date":2022,"rating":"bad","result":0,"cube_version":"v2"},{"date":2021,"rating":"bad","result":0,"cube_version":"v2"}],"formula":{"text":"= Cash available at year end / Operating Expenditure per month","actual":["=",{"cube":"cflow","item_codes":["4200"],"amount_type":"AUDA"},"/","(",{"cube":"incexp","item_codes":["4600"],"amount_type":"AUDA"},"/","12",")"]},"last_year":2024,"formula_v2":{"text":"= Cash available at year end / Operating Expenditure per month","actual":["=",{"cube":"cflow_v2","item_codes":["0430"],"amount_type":"AUDA"},"/","(",{"cube":"incexp_v2","item_codes":["3000","3100","3200","3300","3400","3500","3600","3700","3800","3900","4000","4100","4200","4300"],"amount_type":"AUDA"},"/","12",")"]},"result_type":"months"},"current_ratio":{"ref":{"url":"http://mfma.treasury.gov.za/Circulars/Pages/Circular71.aspx","title":"Circular 71"},"values":[{"date":2024,"year":2024,"assets":118570614.0,"rating":"bad","result":0.24,"amount_type":"AUDA","liabilities":491512795.0,"cube_version":"v2"},{"date":2023,"year":2023,"assets":127950334.0,"rating":"bad","result":0.28,"amount_type":"AUDA","liabilities":457867423.0,"cube_version":"v2"},{"date":2022,"year":2022,"assets":57274361.0,"rating":"bad","result":0.15,"amount_type":"AUDA","liabilities":378830428.0,"cube_version":"v2"},{"date":2021,"year":2021,"assets":50392705.0,"rating":"bad","result":0.14,"amount_type":"AUDA","liabilities":368888209.0,"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":7283125.0,"date":"2024","year":2024,"rating":"bad","result":0.01,"amount_type":"ACT","liabilities":491512795.0,"cube_version":"v2","call_investment_deposits":0},{"cash":263899.0,"date":"2023","year":2023,"rating":"bad","result":0.0,"amount_type":"ACT","liabilities":457867423.0,"cube_version":"v2","call_investment_deposits":0},{"cash":931578.0,"date":"2022","year":2022,"rating":"bad","result":0.0,"amount_type":"ACT","liabilities":378830428.0,"cube_version":"v2","call_investment_deposits":0},{"cash":4277034.0,"date":"2021","year":2021,"rating":"bad","result":0.01,"amount_type":"ACT","liabilities":368888209.0,"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":156875834.0,"percent":52.19},"total":300584534.0,"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":143708700.0,"percent":47.81}},"uifw_expenditure":{"ref":{"url":"http://mfma.treasury.gov.za/Circulars/Pages/Circular71.aspx","title":"Circular 71"},"values":[{"date":2024,"rating":"bad","result":44.91,"cube_version":"v2"},{"date":2023,"rating":"bad","result":38.35,"cube_version":"v2"},{"date":2022,"rating":"bad","result":46.58,"cube_version":"v2"},{"date":2021,"rating":"bad","result":45.25,"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":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Fines","amount":20545623.0,"comparison":"Original budget to audited outcome","percent_changed":13534.22},{"item":"Government Transfers","amount":13368000.0,"comparison":"Original to adjusted budget","percent_changed":15.96},{"item":"Government Transfers","amount":61849662.0,"comparison":"Original budget to audited outcome","percent_changed":73.85},{"item":"Interest and investments","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Interest and investments","amount":7428635.0,"comparison":"Original budget to audited outcome","percent_changed":30.51},{"item":"Other","amount":-476847.0,"comparison":"Original to adjusted budget","percent_changed":54.07},{"item":"Other","amount":5150596.0,"comparison":"Original budget to audited outcome","percent_changed":-584.04},{"item":"Property rates","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Property rates","amount":-1981576.0,"comparison":"Original budget to audited outcome","percent_changed":-13.33},{"item":"Rental income","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Rental income","amount":-275792.0,"comparison":"Original budget to audited outcome","percent_changed":-36.75},{"item":"Service Charges","amount":-733153.0,"comparison":"Original to adjusted budget","percent_changed":-1.58},{"item":"Service Charges","amount":-12233292.0,"comparison":"Original budget to audited outcome","percent_changed":-26.44}],"2022":[{"item":"Fines","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Fines","amount":-133552.0,"comparison":"Original budget to audited outcome","percent_changed":-84.67},{"item":"Government Transfers","amount":1750000.0,"comparison":"Original to adjusted budget","percent_changed":1.99},{"item":"Government Transfers","amount":23753855.0,"comparison":"Original budget to audited outcome","percent_changed":27.03},{"item":"Interest and investments","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Interest and investments","amount":11276468.0,"comparison":"Original budget to audited outcome","percent_changed":52.4},{"item":"Other","amount":1555871.0,"comparison":"Original to adjusted budget","percent_changed":83.75},{"item":"Other","amount":884540.0,"comparison":"Original budget to audited outcome","percent_changed":47.61},{"item":"Property rates","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Property rates","amount":3501214.0,"comparison":"Original budget to audited outcome","percent_changed":27.12},{"item":"Rental income","amount":763640.0,"comparison":"Original to adjusted budget","percent_changed":94.1},{"item":"Rental income","amount":-63705.0,"comparison":"Original budget to audited outcome","percent_changed":-7.85},{"item":"Service Charges","amount":1195748.0,"comparison":"Original to adjusted budget","percent_changed":2.82},{"item":"Service Charges","amount":-11981678.0,"comparison":"Original budget to audited outcome","percent_changed":-28.26}],"2024":[{"item":"Fines","amount":1760.0,"comparison":"Original to adjusted budget","percent_changed":3.34},{"item":"Fines","amount":-8957.0,"comparison":"Original budget to audited outcome","percent_changed":-17.01},{"item":"Government Transfers","amount":-3000000.0,"comparison":"Original to adjusted budget","percent_changed":-2.88},{"item":"Government Transfers","amount":39520702.0,"comparison":"Original budget to audited outcome","percent_changed":37.93},{"item":"Interest and investments","amount":-8626101.0,"comparison":"Original to adjusted budget","percent_changed":-26.37},{"item":"Interest and investments","amount":7821429.0,"comparison":"Original budget to audited outcome","percent_changed":23.91},{"item":"Other","amount":-96912.0,"comparison":"Original to adjusted budget","percent_changed":-3.79},{"item":"Other","amount":-939925.0,"comparison":"Original budget to audited outcome","percent_changed":-36.8},{"item":"Property rates","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Property rates","amount":845540.0,"comparison":"Original budget to audited outcome","percent_changed":4.4},{"item":"Rental income","amount":17037642.0,"comparison":"Original to adjusted budget","percent_changed":1917.2},{"item":"Rental income","amount":-72709.0,"comparison":"Original budget to audited outcome","percent_changed":-8.18},{"item":"Service Charges","amount":-9733729.0,"comparison":"Original to adjusted budget","percent_changed":-10.89},{"item":"Service Charges","amount":4412026.0,"comparison":"Original budget to audited outcome","percent_changed":4.94}]},"income_time_series":[{"amount":181411624.0,"budget_phase":"Adjusted Budget","financial_year":2021,"amount_type.code":"ADJB"},{"amount":172822533.0,"budget_phase":"Adjusted Budget","financial_year":2022,"amount_type.code":"ADJB"},{"amount":208794043.0,"budget_phase":"Adjusted Budget","financial_year":2023,"amount_type.code":"ADJB"},{"amount":244589088.0,"budget_phase":"Adjusted Budget","financial_year":2024,"amount_type.code":"ADJB"},{"amount":249737480.0,"budget_phase":"Audited Actual","financial_year":2021,"amount_type.code":"AUDA"},{"amount":194794416.0,"budget_phase":"Audited Actual","financial_year":2022,"amount_type.code":"AUDA"},{"amount":222533305.0,"budget_phase":"Audited Actual","financial_year":2023,"amount_type.code":"AUDA"},{"amount":300584534.0,"budget_phase":"Audited Actual","financial_year":2024,"amount_type.code":"AUDA"},{"amount":281253938.0,"budget_phase":"Audited Actual","financial_year":2025,"amount_type.code":"AUDA"},{"amount":288398952.0,"budget_phase":"Forecast 1 year ahead of budget year","financial_year":2026,"amount_type.code":"IBY1"},{"amount":301975158.0,"budget_phase":"Forecast 2 years ahead of budget year","financial_year":2027,"amount_type.code":"IBY2"},{"amount":169253624.0,"budget_phase":"Original Budget","financial_year":2021,"amount_type.code":"ORGB"},{"amount":167557274.0,"budget_phase":"Original Budget","financial_year":2022,"amount_type.code":"ORGB"},{"amount":197775157.0,"budget_phase":"Original Budget","financial_year":2023,"amount_type.code":"ORGB"},{"amount":249006428.0,"budget_phase":"Original Budget","financial_year":2024,"amount_type.code":"ORGB"},{"amount":275237566.0,"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":10762631.0,"comparison":"Original budget to audited outcome","percent_changed":89.18},{"item":"Contracted services","amount":-556749.0,"comparison":"Original to adjusted budget","percent_changed":-4.09},{"item":"Contracted services","amount":-123150.0,"comparison":"Original budget to audited outcome","percent_changed":-0.9},{"item":"Employee related costs","amount":-5808637.0,"comparison":"Original to adjusted budget","percent_changed":-7.05},{"item":"Employee related costs","amount":-7833600.0,"comparison":"Original budget to audited outcome","percent_changed":-9.51},{"item":"Finance charges","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Finance charges","amount":14440045.0,"comparison":"Original budget to audited outcome","percent_changed":380.83},{"item":"Other","amount":17964245.0,"comparison":"Original to adjusted budget","percent_changed":35.12},{"item":"Other","amount":67869289.0,"comparison":"Original budget to audited outcome","percent_changed":132.7},{"item":"Remuneration of councillors","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Remuneration of councillors","amount":-182837.0,"comparison":"Original budget to audited outcome","percent_changed":-2.7}],"2022":[{"item":"Bulk purchases","amount":6308850.0,"comparison":"Original to adjusted budget","percent_changed":50.31},{"item":"Bulk purchases","amount":17844856.0,"comparison":"Original budget to audited outcome","percent_changed":142.31},{"item":"Contracted services","amount":-679741.0,"comparison":"Original to adjusted budget","percent_changed":-5.68},{"item":"Contracted services","amount":-1291155.0,"comparison":"Original budget to audited outcome","percent_changed":-10.79},{"item":"Employee related costs","amount":-532973.0,"comparison":"Original to adjusted budget","percent_changed":-0.69},{"item":"Employee related costs","amount":5102177.0,"comparison":"Original budget to audited outcome","percent_changed":6.64},{"item":"Finance charges","amount":-1321723.0,"comparison":"Original to adjusted budget","percent_changed":-42.1},{"item":"Finance charges","amount":11505681.0,"comparison":"Original budget to audited outcome","percent_changed":366.48},{"item":"Other","amount":1517301.0,"comparison":"Original to adjusted budget","percent_changed":2.64},{"item":"Other","amount":51732967.0,"comparison":"Original budget to audited outcome","percent_changed":89.94},{"item":"Remuneration of councillors","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Remuneration of councillors","amount":41284.0,"comparison":"Original budget to audited outcome","percent_changed":0.62}],"2023":[{"item":"Bulk purchases","amount":12280768.0,"comparison":"Original to adjusted budget","percent_changed":62.7},{"item":"Bulk purchases","amount":8626027.0,"comparison":"Original budget to audited outcome","percent_changed":44.04},{"item":"Contracted services","amount":-5401443.0,"comparison":"Original to adjusted budget","percent_changed":-43.12},{"item":"Contracted services","amount":-3652554.0,"comparison":"Original budget to audited outcome","percent_changed":-29.16},{"item":"Employee related costs","amount":27658.0,"comparison":"Original to adjusted budget","percent_changed":0.03},{"item":"Employee related costs","amount":-5693803.0,"comparison":"Original budget to audited outcome","percent_changed":-6.25},{"item":"Finance charges","amount":2480631.0,"comparison":"Original to adjusted budget","percent_changed":79.51},{"item":"Finance charges","amount":18381192.0,"comparison":"Original budget to audited outcome","percent_changed":589.14},{"item":"Other","amount":1667097.0,"comparison":"Original to adjusted budget","percent_changed":2.58},{"item":"Other","amount":40467493.0,"comparison":"Original budget to audited outcome","percent_changed":62.69},{"item":"Remuneration of councillors","amount":-12855.0,"comparison":"Original to adjusted budget","percent_changed":-0.19},{"item":"Remuneration of councillors","amount":630431.0,"comparison":"Original budget to audited outcome","percent_changed":9.15}],"2024":[{"item":"Bulk purchases","amount":-1701547.0,"comparison":"Original to adjusted budget","percent_changed":-5.07},{"item":"Bulk purchases","amount":-380390.0,"comparison":"Original budget to audited outcome","percent_changed":-1.13},{"item":"Contracted services","amount":7189748.0,"comparison":"Original to adjusted budget","percent_changed":95.81},{"item":"Contracted services","amount":5731725.0,"comparison":"Original budget to audited outcome","percent_changed":76.38},{"item":"Employee related costs","amount":-8139917.0,"comparison":"Original to adjusted budget","percent_changed":-7.45},{"item":"Employee related costs","amount":-20589828.0,"comparison":"Original budget to audited outcome","percent_changed":-18.84},{"item":"Finance charges","amount":323615.0,"comparison":"Original to adjusted budget","percent_changed":5.49},{"item":"Finance charges","amount":21646400.0,"comparison":"Original budget to audited outcome","percent_changed":367.05},{"item":"Other","amount":-2212177.0,"comparison":"Original to adjusted budget","percent_changed":-2.55},{"item":"Other","amount":69580981.0,"comparison":"Original budget to audited outcome","percent_changed":80.11},{"item":"Remuneration of councillors","amount":134343.0,"comparison":"Original to adjusted budget","percent_changed":1.89},{"item":"Remuneration of councillors","amount":721757.0,"comparison":"Original budget to audited outcome","percent_changed":10.17}]},"spending_time_series":[{"amount":181392794.0,"budget_phase":"Adjusted Budget","financial_year":2021,"amount_type.code":"ADJB"},{"amount":173874610.0,"budget_phase":"Adjusted Budget","financial_year":2022,"amount_type.code":"ADJB"},{"amount":208764749.0,"budget_phase":"Adjusted Budget","financial_year":2023,"amount_type.code":"ADJB"},{"amount":245799633.0,"budget_phase":"Adjusted Budget","financial_year":2024,"amount_type.code":"ADJB"},{"amount":254726313.0,"budget_phase":"Audited Actual","financial_year":2021,"amount_type.code":"AUDA"},{"amount":253518706.0,"budget_phase":"Audited Actual","financial_year":2022,"amount_type.code":"AUDA"},{"amount":256481679.0,"budget_phase":"Audited Actual","financial_year":2023,"amount_type.code":"AUDA"},{"amount":326916213.0,"budget_phase":"Audited Actual","financial_year":2024,"amount_type.code":"AUDA"},{"amount":321964974.0,"budget_phase":"Audited Actual","financial_year":2025,"amount_type.code":"AUDA"},{"amount":286912826.0,"budget_phase":"Forecast 1 year ahead of budget year","financial_year":2026,"amount_type.code":"IBY1"},{"amount":300103927.0,"budget_phase":"Forecast 2 years ahead of budget year","financial_year":2027,"amount_type.code":"IBY2"},{"amount":169793935.0,"budget_phase":"Original Budget","financial_year":2021,"amount_type.code":"ORGB"},{"amount":168582896.0,"budget_phase":"Original Budget","financial_year":2022,"amount_type.code":"ORGB"},{"amount":197722893.0,"budget_phase":"Original Budget","financial_year":2023,"amount_type.code":"ORGB"},{"amount":250205568.0,"budget_phase":"Original Budget","financial_year":2024,"amount_type.code":"ORGB"},{"amount":273872872.0,"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":-56.4,"overunder":"under","cube_version":"v2"},{"date":2023,"rating":"good","result":2.26,"overunder":"over","cube_version":"v2"},{"date":2022,"rating":"bad","result":-45.51,"overunder":"under","cube_version":"v2"},{"date":2021,"rating":"bad","result":-45.96,"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":20064259.0,"amount_type":"AUDA"},{"date":"2024","item":"Service Charges","amount":93809894.0,"amount_type":"AUDA"},{"date":"2024","item":"Rental income","amount":815965.0,"amount_type":"AUDA"},{"date":"2024","item":"Interest and investments","amount":40527578.0,"amount_type":"AUDA"},{"date":"2024","item":"Fines","amount":43693.0,"amount_type":"AUDA"},{"date":"2024","item":"Other","amount":1614445.0,"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":27.13},{"date":2023,"rating":"","result":33.28},{"date":2022,"rating":"","result":32.3},{"date":2021,"rating":"","result":29.27}],"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":33.0,"overunder":"over","cube_version":"v2"},{"date":2023,"rating":"bad","result":22.9,"overunder":"over","cube_version":"v2"},{"date":2022,"rating":"bad","result":45.8,"overunder":"over","cube_version":"v2"},{"date":2021,"rating":"bad","result":40.4,"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":-0.08,"cube_version":"v2"},{"date":2023,"rating":"bad","result":0.78,"cube_version":"v2"},{"date":2022,"rating":"bad","result":0.69,"cube_version":"v2"},{"date":2021,"rating":"bad","result":0.71,"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":4.05},{"date":2023,"rating":"","result":3.46},{"date":2022,"rating":"","result":4.21},{"date":2021,"rating":"","result":5.3}],"formula":{"text":"= Expenditure for services rendered by a contractor","actual":["=",{"cube":"incexp","item_codes":["4200"],"amount_type":"AUDA"}]},"formula_v2":{"text":"= Expenditure for services rendered by a contractor","actual":["=",{"cube":"incexp_v2","item_codes":["3800"],"amount_type":"AUDA"}]},"result_type":"%"},"current_debtors_collection_rate":{"ref":{"url":"http://mfma.treasury.gov.za/RegulationsandGazettes/Municipal%20Budget%20and%20Reporting%20Regulations/Pages/default.aspx","title":"Municipal Budget and Reporting Regulations"},"values":[{"date":"2024","year":2024,"rating":"bad","result":13.98,"amount_type":"AUDA","cube_version":"v2"},{"date":"2023","year":2023,"rating":"bad","result":28.91,"amount_type":"AUDA","cube_version":"v2"},{"date":"2022","year":2022,"rating":"bad","result":38.47,"amount_type":"AUDA","cube_version":"v2"},{"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":511053.0},{"year":2022,"value":1972375.0},{"year":2023,"value":8896658.0},{"year":2024,"value":4604988.0},{"year":2025,"value":1928790.0}],"category":"Community & Social Services"},{"values":[{"year":2021,"value":33600720.0},{"year":2022,"value":39237051.0},{"year":2023,"value":41760031.0},{"year":2024,"value":56310703.0},{"year":2025,"value":49439878.0}],"category":"Electricity "},{"values":[{"year":2021,"value":194596220.0},{"year":2022,"value":138361425.0},{"year":2023,"value":129251613.0},{"year":2024,"value":145395124.0},{"year":2025,"value":147876050.0}],"category":"Governance, Administration, Planning and Development"},{"values":[{"year":2022,"value":14754027.0},{"year":2023,"value":1565578.0},{"year":2024,"value":2029856.0},{"year":2025,"value":1800708.0}],"category":"Road Transport"},{"values":[{"year":2021,"value":235907.0},{"year":2022,"value":2380101.0},{"year":2023,"value":2387878.0},{"year":2024,"value":19179712.0},{"year":2025,"value":18622892.0}],"category":"Sport And Recreation"},{"values":[{"year":2021,"value":4837024.0},{"year":2022,"value":13009577.0},{"year":2023,"value":15921159.0},{"year":2024,"value":40093963.0},{"year":2025,"value":26314919.0}],"category":"Waste Management"},{"values":[{"year":2021,"value":2400101.0},{"year":2022,"value":14022883.0},{"year":2023,"value":23140446.0},{"year":2024,"value":13992885.0},{"year":2025,"value":37233370.0}],"category":"Waste Water Management"},{"values":[{"year":2021,"value":18545288.0},{"year":2022,"value":29781267.0},{"year":2023,"value":33558316.0},{"year":2024,"value":45308982.0},{"year":2025,"value":38748367.0}],"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":"FS195"},"muni_contact":{"url":"http://www.phumelelamun.co.za","phone_number":"058 913 8323","street_address_1":"Municipal Administrative Offices","street_address_2":"52 Kuhn Street","street_address_3":"Vrede","street_address_4":"9835"},"mayoral_staff":{"officials":[{"name":"M.D KOBENI","role":"Mayor/Executive Mayor","email":"mtsotetsi@phumelela.gov.za","title":"Mr","secretary":{"name":"Mosalla Tsotetsi","role":"Secretary of Mayor/Executive Mayor","email":"mtsotetsi@phumelela.gov.za","title":" ","fax_number":"058 913 2317","office_phone":"058 913 8331"},"fax_number":"058 913 2317","office_phone":"058 913 8313"},{"name":"G.P.N Mhlongo Ntshangase","role":"Municipal Manager","email":"mm@phumelela.gov.za","title":"Mrs","secretary":{"name":"Zinhle Mdaki","role":"Secretary of Municipal Manager","email":"zmdaki@phumelela.gov.za","title":" ","fax_number":"058 913 3601","office_phone":"058 913 8314"},"fax_number":"058 913 3601","office_phone":"058 913 8314"},{"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":"Francis Ralebenya","role":"Chief Financial Officer","email":"ntabejane123@gmail.com","title":"Mr","secretary":{"name":"","role":"Secretary of Financial Manager","email":"","title":"","fax_number":"","office_phone":""},"fax_number":"058 913 2317","office_phone":"058 913 8300"}],"updated_date":"October 2026"},"audit_opinions":{"values":[{"date":2024,"rating":"unqualified_emphasis_of_matter","result":"Unqualified - Emphasis of Matter items","report_url":"https://lg.treasury.gov.za/supportingdocs/FS195/FS195_Audit%20Report_2024_Y_20250305T095117Z_budgetacc.pdf"},{"date":2023,"rating":"unqualified_emphasis_of_matter","result":"Unqualified - Emphasis of Matter items","report_url":"https://lg.treasury.gov.za/supportingdocs/FS195/FS195_Audit%20Report_2023_Y_20240123T154650Z_finacc.pdf"},{"date":2022,"rating":"unqualified_emphasis_of_matter","result":"Unqualified - Emphasis of Matter items","report_url":"https://lg.treasury.gov.za/supportingdocs/FS195/FS195_Audit%20Report_2022_Y_20230119T103925Z_finacc.pdf"},{"date":2021,"rating":"unqualified_emphasis_of_matter","result":"Unqualified - Emphasis of Matter items","report_url":"https://lg.treasury.gov.za/supportingdocs/FS195/FS195_Audit%20Report_2021_Y_20211207T085129Z_5039.pdf"}]}}