{"indicators":{"grants":{"totals":{"2021":{"ACT":{"equitable_share":9388880.0,"national_conditional_grants":6190460.0},"ORGB":{"equitable_share":133584000.0,"national_conditional_grants":29704000.0},"SCHD":{"national_conditional_grants":29704000.0},"TRFR":{"national_conditional_grants":12839000.0}},"2022":{"ACT":{"national_conditional_grants":23642103.0},"ORGB":{"equitable_share":139743000.0,"national_conditional_grants":39732000.0},"SCHD":{"national_conditional_grants":60291000.0},"TRFR":{"national_conditional_grants":51734000.0}},"2023":{"ACT":{"national_conditional_grants":81741869.0},"ORGB":{"equitable_share":153904000.0,"national_conditional_grants":36490000.0},"SCHD":{"national_conditional_grants":71490000.0},"TRFR":{"national_conditional_grants":68266000.0}},"2024":{"ACT":{"national_conditional_grants":53881616.0},"ORGB":{"equitable_share":164988000.0,"national_conditional_grants":60763000.0},"SCHD":{"national_conditional_grants":128185000.0},"TRFR":{"national_conditional_grants":97419000.0}}},"snapshot_date":{"year":2025,"quarter":"3"},"equitable_share":{"2021":[{"amount.sum":9388880.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ACT","financial_year_end.year":2021},{"amount.sum":133584000.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ORGB","financial_year_end.year":2021}],"2022":[{"amount.sum":139743000.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ORGB","financial_year_end.year":2022}],"2023":[{"amount.sum":153904000.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ORGB","financial_year_end.year":2023}],"2024":[{"amount.sum":164988000.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ORGB","financial_year_end.year":2024}]},"provincial_transfers":{},"national_conditional_grants":{"2021":[{"amount.sum":149000.0,"grant.code":"DRG","grant.label":"Municipal Disaster Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":149000.0,"grant.code":"DRG","grant.label":"Municipal Disaster Grant","amount_type.code":"TRFR","financial_year_end.year":2021},{"amount.sum":57638.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"ACT","financial_year_end.year":2021},{"amount.sum":1900000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":1900000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"TRFR","financial_year_end.year":2021},{"amount.sum":5932034.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"ACT","financial_year_end.year":2021},{"amount.sum":26655000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":10540000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2021},{"amount.sum":200788.0,"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}],"2022":[{"amount.sum":1350000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"ACT","financial_year_end.year":2022},{"amount.sum":1850000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":1850000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"TRFR","financial_year_end.year":2022},{"amount.sum":8557000.0,"grant.code":"IN7G","grant.label":"Integrated National Electrification Programme (Allocation in-kind) Grant","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":21117103.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"ACT","financial_year_end.year":2022},{"amount.sum":48709000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":48709000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2022},{"amount.sum":1175000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"ACT","financial_year_end.year":2022},{"amount.sum":1175000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":1175000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"TRFR","financial_year_end.year":2022}],"2023":[{"amount.sum":1850002.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"ACT","financial_year_end.year":2023},{"amount.sum":1850000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":1850000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"TRFR","financial_year_end.year":2023},{"amount.sum":3224000.0,"grant.code":"IN7G","grant.label":"Integrated National Electrification Programme (Allocation in-kind) Grant","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":78645868.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"ACT","financial_year_end.year":2023},{"amount.sum":65170000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":65170000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2023},{"amount.sum":1245999.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"ACT","financial_year_end.year":2023},{"amount.sum":1246000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":1246000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"TRFR","financial_year_end.year":2023}],"2024":[{"amount.sum":1804363.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"ACT","financial_year_end.year":2024},{"amount.sum":1850000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":1850000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"TRFR","financial_year_end.year":2024},{"amount.sum":30766000.0,"grant.code":"IN7G","grant.label":"Integrated National Electrification Programme (Allocation in-kind) Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":50782254.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"ACT","financial_year_end.year":2024},{"amount.sum":94274000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":94274000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2024},{"amount.sum":1294999.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"ACT","financial_year_end.year":2024},{"amount.sum":1295000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":1295000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"TRFR","financial_year_end.year":2024}]}},"cash_balance":{"ref":{"url":"http://mfma.treasury.gov.za/Media_Releases/The%20state%20of%20local%20government%20finances/Pages/default.aspx","title":"State of Local Government Finances"},"values":[{"date":2024,"rating":"good","result":176941288.0,"cube_version":"v2"},{"date":2023,"rating":"good","result":229531286.0,"cube_version":"v2"},{"date":2022,"rating":"good","result":520607006.0,"cube_version":"v2"},{"date":2021,"rating":"good","result":335889780.0,"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":7.3,"cube_version":"v2"},{"date":2023,"rating":"good","result":11.0,"cube_version":"v2"},{"date":2022,"rating":"good","result":29.3,"cube_version":"v2"},{"date":2021,"rating":"good","result":18.5,"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":492827540.0,"rating":"ave","result":1.41,"amount_type":"AUDA","liabilities":348517240.0,"cube_version":"v2"},{"date":2023,"year":2023,"assets":420302114.0,"rating":"ave","result":1.49,"amount_type":"AUDA","liabilities":282086288.0,"cube_version":"v2"},{"date":2022,"year":2022,"assets":383075188.0,"rating":"good","result":1.5,"amount_type":"AUDA","liabilities":254894233.0,"cube_version":"v2"},{"date":2021,"year":2021,"assets":342970187.0,"rating":"good","result":1.81,"amount_type":"AUDA","liabilities":189132253.0,"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":170638385.0,"date":"2024","year":2024,"rating":"bad","result":0.49,"amount_type":"ACT","liabilities":348517240.0,"cube_version":"v2","call_investment_deposits":0},{"cash":150718635.0,"date":"2023","year":2023,"rating":"bad","result":0.53,"amount_type":"ACT","liabilities":282086288.0,"cube_version":"v2","call_investment_deposits":0},{"cash":154748531.0,"date":"2022","year":2022,"rating":"bad","result":0.61,"amount_type":"ACT","liabilities":254894233.0,"cube_version":"v2","call_investment_deposits":0},{"cash":123898078.0,"date":"2021","year":2021,"rating":"bad","result":0.66,"amount_type":"ACT","liabilities":189132253.0,"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":220888815.0,"percent":56.6},"total":390238088.0,"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":169349273.0,"percent":43.4}},"uifw_expenditure":{"ref":{"url":"http://mfma.treasury.gov.za/Circulars/Pages/Circular71.aspx","title":"Circular 71"},"values":[{"date":2024,"rating":"bad","result":9.37,"cube_version":"v2"},{"date":2023,"rating":"bad","result":16.88,"cube_version":"v2"},{"date":2022,"rating":"bad","result":37.99,"cube_version":"v2"},{"date":2021,"rating":"bad","result":33.7,"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":2533591.0,"comparison":"Original budget to audited outcome","percent_changed":609.05},{"item":"Government Transfers","amount":25907000.0,"comparison":"Original to adjusted budget","percent_changed":18.98},{"item":"Government Transfers","amount":25907000.0,"comparison":"Original budget to audited outcome","percent_changed":18.98},{"item":"Interest and investments","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Interest and investments","amount":-6596317.0,"comparison":"Original budget to audited outcome","percent_changed":-27.59},{"item":"Licenses and Permits","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Licenses and Permits","amount":-395221.0,"comparison":"Original budget to audited outcome","percent_changed":-13.79},{"item":"Other","amount":2735413.0,"comparison":"Original to adjusted budget","percent_changed":19.09},{"item":"Other","amount":-8120665.0,"comparison":"Original budget to audited outcome","percent_changed":-56.68},{"item":"Property rates","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Property rates","amount":10643722.0,"comparison":"Original budget to audited outcome","percent_changed":10.84},{"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":130778.0,"comparison":"Original to adjusted budget","percent_changed":3.34},{"item":"Service Charges","amount":98437.0,"comparison":"Original budget to audited outcome","percent_changed":2.51}],"2022":[{"item":"Fines","amount":225787.0,"comparison":"Original to adjusted budget","percent_changed":52.24},{"item":"Fines","amount":-111301.0,"comparison":"Original budget to audited outcome","percent_changed":-25.75},{"item":"Government Transfers","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Government Transfers","amount":0.0,"comparison":"Original budget to audited outcome","percent_changed":0.0},{"item":"Interest and investments","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Interest and investments","amount":-3195031.0,"comparison":"Original budget to audited outcome","percent_changed":-14.58},{"item":"Licenses and Permits","amount":-568454.0,"comparison":"Original to adjusted budget","percent_changed":-19.15},{"item":"Licenses and Permits","amount":1926392.0,"comparison":"Original budget to audited outcome","percent_changed":64.9},{"item":"Other","amount":-1127312.0,"comparison":"Original to adjusted budget","percent_changed":-6.36},{"item":"Other","amount":-12741459.0,"comparison":"Original budget to audited outcome","percent_changed":-71.87},{"item":"Property rates","amount":6283979.0,"comparison":"Original to adjusted budget","percent_changed":6.08},{"item":"Property rates","amount":14110427.0,"comparison":"Original budget to audited outcome","percent_changed":13.66},{"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":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Service Charges","amount":-83133.0,"comparison":"Original budget to audited outcome","percent_changed":-1.87}],"2023":[{"item":"Fines","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Fines","amount":372912.0,"comparison":"Original budget to audited outcome","percent_changed":54.08},{"item":"Government Transfers","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Government Transfers","amount":1022154.0,"comparison":"Original budget to audited outcome","percent_changed":0.65},{"item":"Interest and investments","amount":2000000.0,"comparison":"Original to adjusted budget","percent_changed":11.07},{"item":"Interest and investments","amount":4627147.0,"comparison":"Original budget to audited outcome","percent_changed":25.62},{"item":"Licenses and Permits","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Licenses and Permits","amount":3075391.0,"comparison":"Original budget to audited outcome","percent_changed":122.27},{"item":"Other","amount":-368497.0,"comparison":"Original to adjusted budget","percent_changed":-2.11},{"item":"Other","amount":-12173649.0,"comparison":"Original budget to audited outcome","percent_changed":-69.8},{"item":"Property rates","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Property rates","amount":995657.0,"comparison":"Original budget to audited outcome","percent_changed":0.79},{"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":125400.0,"comparison":"Original to adjusted budget","percent_changed":2.63},{"item":"Service Charges","amount":148617.0,"comparison":"Original budget to audited outcome","percent_changed":3.11}],"2024":[{"item":"Fines","amount":549997.0,"comparison":"Original to adjusted budget","percent_changed":72.46},{"item":"Fines","amount":110927.0,"comparison":"Original budget to audited outcome","percent_changed":14.61},{"item":"Government Transfers","amount":1568600.0,"comparison":"Original to adjusted budget","percent_changed":0.93},{"item":"Government Transfers","amount":1216265.0,"comparison":"Original budget to audited outcome","percent_changed":0.72},{"item":"Interest and investments","amount":3000004.0,"comparison":"Original to adjusted budget","percent_changed":14.1},{"item":"Interest and investments","amount":8355644.0,"comparison":"Original budget to audited outcome","percent_changed":39.26},{"item":"Licenses and Permits","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Licenses and Permits","amount":4037159.0,"comparison":"Original budget to audited outcome","percent_changed":149.52},{"item":"Other","amount":-10019356.0,"comparison":"Original to adjusted budget","percent_changed":-55.71},{"item":"Other","amount":-12418610.0,"comparison":"Original budget to audited outcome","percent_changed":-69.05},{"item":"Property rates","amount":30405968.0,"comparison":"Original to adjusted budget","percent_changed":22.96},{"item":"Property rates","amount":40248034.0,"comparison":"Original budget to audited outcome","percent_changed":30.39},{"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":4.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Service Charges","amount":185737.0,"comparison":"Original budget to audited outcome","percent_changed":3.57}]},"income_time_series":[{"amount":309331264.0,"budget_phase":"Adjusted Budget","financial_year":2021,"amount_type.code":"ADJB"},{"amount":298825650.0,"budget_phase":"Adjusted Budget","financial_year":2022,"amount_type.code":"ADJB"},{"amount":328240868.0,"budget_phase":"Adjusted Budget","financial_year":2023,"amount_type.code":"ADJB"},{"amount":374476281.0,"budget_phase":"Adjusted Budget","financial_year":2024,"amount_type.code":"ADJB"},{"amount":304220331.0,"budget_phase":"Audited Actual","financial_year":2021,"amount_type.code":"AUDA"},{"amount":293493332.0,"budget_phase":"Audited Actual","financial_year":2022,"amount_type.code":"AUDA"},{"amount":324107619.0,"budget_phase":"Audited Actual","financial_year":2023,"amount_type.code":"AUDA"},{"amount":390238088.0,"budget_phase":"Audited Actual","financial_year":2024,"amount_type.code":"AUDA"},{"amount":424197636.0,"budget_phase":"Audited Actual","financial_year":2025,"amount_type.code":"AUDA"},{"amount":407290268.0,"budget_phase":"Forecast 1 year ahead of budget year","financial_year":2026,"amount_type.code":"IBY1"},{"amount":412457125.0,"budget_phase":"Forecast 2 years ahead of budget year","financial_year":2027,"amount_type.code":"IBY2"},{"amount":280558073.0,"budget_phase":"Original Budget","financial_year":2021,"amount_type.code":"ORGB"},{"amount":294011650.0,"budget_phase":"Original Budget","financial_year":2022,"amount_type.code":"ORGB"},{"amount":326483965.0,"budget_phase":"Original Budget","financial_year":2023,"amount_type.code":"ORGB"},{"amount":348971064.0,"budget_phase":"Original Budget","financial_year":2024,"amount_type.code":"ORGB"},{"amount":399597032.0,"budget_phase":"Original Budget","financial_year":2025,"amount_type.code":"ORGB"}],"spending_adjustments":{"2021":[{"item":"Bulk purchases","amount":-750000.0,"comparison":"Original to adjusted budget","percent_changed":-50.0},{"item":"Bulk purchases","amount":-848057.0,"comparison":"Original budget to audited outcome","percent_changed":-56.54},{"item":"Contracted services","amount":8942500.0,"comparison":"Original to adjusted budget","percent_changed":32.4},{"item":"Contracted services","amount":4393971.0,"comparison":"Original budget to audited outcome","percent_changed":15.92},{"item":"Employee related costs","amount":-6438562.0,"comparison":"Original to adjusted budget","percent_changed":-7.72},{"item":"Employee related costs","amount":-7465737.0,"comparison":"Original budget to audited outcome","percent_changed":-8.95},{"item":"Finance charges","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Finance charges","amount":-81953.0,"comparison":"Original budget to audited outcome","percent_changed":-10.24},{"item":"Other","amount":2853237.0,"comparison":"Original to adjusted budget","percent_changed":2.77},{"item":"Other","amount":-5602722.0,"comparison":"Original budget to audited outcome","percent_changed":-5.43},{"item":"Remuneration of councillors","amount":16002.0,"comparison":"Original to adjusted budget","percent_changed":0.13},{"item":"Remuneration of councillors","amount":-1170091.0,"comparison":"Original budget to audited outcome","percent_changed":-9.52}],"2022":[{"item":"Bulk purchases","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Bulk purchases","amount":-278977.0,"comparison":"Original budget to audited outcome","percent_changed":-27.9},{"item":"Contracted services","amount":1900000.0,"comparison":"Original to adjusted budget","percent_changed":4.92},{"item":"Contracted services","amount":-979996.0,"comparison":"Original budget to audited outcome","percent_changed":-2.54},{"item":"Employee related costs","amount":3288081.0,"comparison":"Original to adjusted budget","percent_changed":3.85},{"item":"Employee related costs","amount":-6225776.0,"comparison":"Original budget to audited outcome","percent_changed":-7.29},{"item":"Finance charges","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Finance charges","amount":220945.0,"comparison":"Original budget to audited outcome","percent_changed":27.62},{"item":"Other","amount":17013588.0,"comparison":"Original to adjusted budget","percent_changed":16.08},{"item":"Other","amount":-22427751.0,"comparison":"Original budget to audited outcome","percent_changed":-21.2},{"item":"Remuneration of councillors","amount":-137933.0,"comparison":"Original to adjusted budget","percent_changed":-1.12},{"item":"Remuneration of councillors","amount":-1192483.0,"comparison":"Original budget to audited outcome","percent_changed":-9.7}],"2023":[{"item":"Bulk purchases","amount":-500000.0,"comparison":"Original to adjusted budget","percent_changed":-33.33},{"item":"Bulk purchases","amount":-781596.0,"comparison":"Original budget to audited outcome","percent_changed":-52.11},{"item":"Contracted services","amount":5960000.0,"comparison":"Original to adjusted budget","percent_changed":13.65},{"item":"Contracted services","amount":4884288.0,"comparison":"Original budget to audited outcome","percent_changed":11.19},{"item":"Employee related costs","amount":-3514990.0,"comparison":"Original to adjusted budget","percent_changed":-3.76},{"item":"Employee related costs","amount":-7704858.0,"comparison":"Original budget to audited outcome","percent_changed":-8.23},{"item":"Finance charges","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Finance charges","amount":579307.0,"comparison":"Original budget to audited outcome","percent_changed":68.15},{"item":"Other","amount":2412537.0,"comparison":"Original to adjusted budget","percent_changed":2.09},{"item":"Other","amount":-12545231.0,"comparison":"Original budget to audited outcome","percent_changed":-10.87},{"item":"Remuneration of councillors","amount":693808.0,"comparison":"Original to adjusted budget","percent_changed":6.04},{"item":"Remuneration of councillors","amount":-234442.0,"comparison":"Original budget to audited outcome","percent_changed":-2.04}],"2024":[{"item":"Bulk purchases","amount":4.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Bulk purchases","amount":-435373.0,"comparison":"Original budget to audited outcome","percent_changed":-43.54},{"item":"Contracted services","amount":9664996.0,"comparison":"Original to adjusted budget","percent_changed":18.55},{"item":"Contracted services","amount":8647463.0,"comparison":"Original budget to audited outcome","percent_changed":16.59},{"item":"Employee related costs","amount":-948434.0,"comparison":"Original to adjusted budget","percent_changed":-0.94},{"item":"Employee related costs","amount":-8277304.0,"comparison":"Original budget to audited outcome","percent_changed":-8.19},{"item":"Finance charges","amount":1250004.0,"comparison":"Original to adjusted budget","percent_changed":147.06},{"item":"Finance charges","amount":1068771.0,"comparison":"Original budget to audited outcome","percent_changed":125.74},{"item":"Other","amount":8940669.0,"comparison":"Original to adjusted budget","percent_changed":7.51},{"item":"Other","amount":5296058.0,"comparison":"Original budget to audited outcome","percent_changed":4.45},{"item":"Remuneration of councillors","amount":-102572.0,"comparison":"Original to adjusted budget","percent_changed":-0.84},{"item":"Remuneration of councillors","amount":-268796.0,"comparison":"Original budget to audited outcome","percent_changed":-2.2}]},"spending_time_series":[{"amount":233337897.0,"budget_phase":"Adjusted Budget","financial_year":2021,"amount_type.code":"ADJB"},{"amount":265939430.0,"budget_phase":"Adjusted Budget","financial_year":2022,"amount_type.code":"ADJB"},{"amount":271485228.0,"budget_phase":"Adjusted Budget","financial_year":2023,"amount_type.code":"ADJB"},{"amount":305144017.0,"budget_phase":"Adjusted Budget","financial_year":2024,"amount_type.code":"ADJB"},{"amount":217940131.0,"budget_phase":"Audited Actual","financial_year":2021,"amount_type.code":"AUDA"},{"amount":212991656.0,"budget_phase":"Audited Actual","financial_year":2022,"amount_type.code":"AUDA"},{"amount":250631341.0,"budget_phase":"Audited Actual","financial_year":2023,"amount_type.code":"AUDA"},{"amount":292370169.0,"budget_phase":"Audited Actual","financial_year":2024,"amount_type.code":"AUDA"},{"amount":416759525.0,"budget_phase":"Audited Actual","financial_year":2025,"amount_type.code":"AUDA"},{"amount":338947803.0,"budget_phase":"Forecast 1 year ahead of budget year","financial_year":2026,"amount_type.code":"IBY1"},{"amount":354787623.0,"budget_phase":"Forecast 2 years ahead of budget year","financial_year":2027,"amount_type.code":"IBY2"},{"amount":228714720.0,"budget_phase":"Original Budget","financial_year":2021,"amount_type.code":"ORGB"},{"amount":243875694.0,"budget_phase":"Original Budget","financial_year":2022,"amount_type.code":"ORGB"},{"amount":266433873.0,"budget_phase":"Original Budget","financial_year":2023,"amount_type.code":"ORGB"},{"amount":286339350.0,"budget_phase":"Original Budget","financial_year":2024,"amount_type.code":"ORGB"},{"amount":323504750.0,"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":"ave","result":-10.5,"overunder":"under","cube_version":"v2"},{"date":2023,"rating":"bad","result":78.83,"overunder":"over","cube_version":"v2"},{"date":2022,"rating":"bad","result":46.7,"overunder":"over","cube_version":"v2"},{"date":2021,"rating":"bad","result":-23.81,"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":172692070.0,"amount_type":"AUDA"},{"date":"2024","item":"Service Charges","amount":5385733.0,"amount_type":"AUDA"},{"date":"2024","item":"Interest and investments","amount":29637476.0,"amount_type":"AUDA"},{"date":"2024","item":"Fines","amount":869930.0,"amount_type":"AUDA"},{"date":"2024","item":"Licenses and Permits","amount":6737159.0,"amount_type":"AUDA"},{"date":"2024","item":"Agency services","amount":180145.0,"amount_type":"AUDA"},{"date":"2024","item":"Other","amount":5386302.0,"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":31.72},{"date":2023,"rating":"","result":34.26},{"date":2022,"rating":"","result":37.17},{"date":2021,"rating":"","result":34.86}],"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":-4.2,"overunder":"under","cube_version":"v2"},{"date":2023,"rating":"ave","result":-7.7,"overunder":"under","cube_version":"v2"},{"date":2022,"rating":"bad","result":-19.9,"overunder":"under","cube_version":"v2"},{"date":2021,"rating":"ave","result":-6.6,"overunder":"under","cube_version":"v2"}],"formula":{"text":"= ((Actual Operating Expenditure - Budget Operating Expenditure) / Budgeted Operating Expenditure) * 100","actual":["=","(","(",{"cube":"incexp","item_codes":["4600"],"amount_type":"AUDA"},"-",{"cube":"incexp","item_codes":["4600"],"amount_type":"ADJB"},")","/",{"cube":"incexp","item_codes":["4600"],"amount_type":"ADJB"},")","*","100"]},"last_year":2024,"formula_v2":{"text":"= ((Actual Operating Expenditure - Budget Operating Expenditure) / Budgeted Operating Expenditure) * 100","actual":["=","(","(",{"cube":"incexp_v2","item_codes":["3000","3100","3200","3300","3400","3500","3600","3700","3800","3900","4000","4100","4200","4300"],"amount_type":"AUDA"},"-",{"cube":"incexp_v2","item_codes":["3000","3100","3200","3300","3400","3500","3600","3700","3800","3900","4000","4100","4200","4300"],"amount_type":"ADJB"},")","/",{"cube":"incexp_v2","item_codes":["3000","3100","3200","3300","3400","3500","3600","3700","3800","3900","4000","4100","4200","4300"],"amount_type":"ADJB"},")","*","100"]},"result_type":"%"},"repairs_maintenance_spending":{"ref":{"url":"http://mfma.treasury.gov.za/Circulars/Pages/Circular71.aspx","title":"Circular 71"},"values":[{"date":2024,"rating":"bad","result":0.61,"cube_version":"v2"},{"date":2023,"rating":"bad","result":0.44,"cube_version":"v2"},{"date":2022,"rating":"bad","result":0.29,"cube_version":"v2"},{"date":2021,"rating":"bad","result":0.4,"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":20.78},{"date":2023,"rating":"","result":19.37},{"date":2022,"rating":"","result":17.66},{"date":2021,"rating":"","result":14.68}],"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":71.5,"amount_type":"AUDA","cube_version":"v2"},{"date":"2023","year":2023,"rating":"bad","result":0.72,"amount_type":"AUDA","cube_version":"v2"},{"date":"2022","year":2022,"rating":"bad","result":null,"billing":null,"receipts":null,"cube_version":null},{"date":"2021","year":2021,"rating":"bad","result":null,"billing":null,"receipts":null,"cube_version":null}],"formula":{"text":"= (Collected Revenue / Billed Revenue) * 100","actual":["=","(",{"cube":"cflow","item_codes":["3010","3030","3040","3050","3060","3070","3100"],"amount_type":"AUDA"},"/",{"cube":"incexp","item_codes":["0200","0400","1000","less item code","2000"],"amount_type":"AUDA"},")","*","100"]},"last_year":2024,"formula_v2":{"text":"= (Collected Revenue / Billed Revenue) * 100","actual":["=","(",{"cube":"cflow_v2","item_codes":["0120","0130","0280"],"amount_type":"AUDA"},"/",{"cube":"incexp_v2","item_codes":["1800","0300","0400","0500","0600","1400","1100","1000"],"amount_type":"AUDA"},")","*","100"]},"result_type":"%"},"expenditure_functional_breakdown":{"ref":{"url":"http://mfma.treasury.gov.za/Media_Releases/LGESDiscussions/Pages/default.aspx","title":"Local Government Equitable Share"},"values":[{"values":[{"year":2021,"value":32158228.0},{"year":2022,"value":36487680.0},{"year":2023,"value":39751764.0},{"year":2024,"value":50534368.0},{"year":2025,"value":52866055.0}],"category":"Community & Social Services"},{"values":[{"year":2021,"value":651943.0},{"year":2022,"value":790802.0},{"year":2023,"value":718404.0},{"year":2024,"value":564623.0},{"year":2025,"value":8569405.0}],"category":"Electricity "},{"values":[{"year":2021,"value":168302749.0},{"year":2022,"value":158939278.0},{"year":2023,"value":189387445.0},{"year":2024,"value":219319060.0},{"year":2025,"value":331005364.0}],"category":"Governance, Administration, Planning and Development"},{"values":[{"year":2021,"value":9648504.0},{"year":2022,"value":9768524.0},{"year":2023,"value":13030698.0},{"year":2024,"value":13485757.0},{"year":2025,"value":15084578.0}],"category":"Road Transport"},{"values":[{"year":2021,"value":7272762.0},{"year":2022,"value":6639345.0},{"year":2023,"value":7743030.0},{"year":2024,"value":8546413.0},{"year":2025,"value":9234123.0}],"category":"Waste Management"},{"values":[{"year":2021,"value":-94055.0},{"year":2022,"value":366027.0},{"year":2024,"value":-80052.0}],"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":"LIM335"},"muni_contact":{"url":"http://www.maruleng.gov.za","phone_number":"015 590 1650","street_address_1":"Municipal Building","street_address_2":"65 Springbok Street","street_address_3":"Hoedspruit","street_address_4":"1380"},"mayoral_staff":{"officials":[{"name":"Tsheko Mosolwa","role":"Mayor/Executive Mayor","email":"mtsheko800@gmail.com","title":"Mr","secretary":{"name":"Phina Nchabeleng","role":"Secretary of Mayor/Executive Mayor","email":"phina104@gmail.com","title":"Ms","fax_number":"015 793 2341","office_phone":"015 590 1650"},"fax_number":"015 793 2341","office_phone":"015 590 1650"},{"name":"Muruo Morwamofa Lesly","role":"Municipal Manager","email":"muroam@maruleng.gov.za","title":"Mr","secretary":{"name":"Mulemba Mantwa","role":"Secretary of Municipal Manager","email":"mulembam@maruleng.gov.za","title":"Ms","fax_number":" ","office_phone":"015 590 1650"},"fax_number":" ","office_phone":"015 590 1650"},{"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":"Sebelebele Tlou Herman","role":"Chief Financial Officer","email":"sebelebelet@maruleng.gov.za","title":"Mr","secretary":{"name":"Mmatema Mafogo","role":"Secretary of Financial Manager","email":"mafogom@maruleng.gov.za","title":"Ms","fax_number":" ","office_phone":"015 590 1650"},"fax_number":" ","office_phone":"015 590 1650"}],"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/LIM335/LIM335_Audit%20Report_2024_Y_20241213T102522Z_mashilanem.pdf"},{"date":2023,"rating":"unqualified_emphasis_of_matter","result":"Unqualified - Emphasis of Matter items","report_url":"https://lg.treasury.gov.za/supportingdocs/LIM335/LIM335_Audit%20Report_2023_Y_20240328T082242Z_mashilanem.pdf"},{"date":2022,"rating":"unqualified_emphasis_of_matter","result":"Unqualified - Emphasis of Matter items","report_url":"https://lg.treasury.gov.za/supportingdocs/LIM335/LIM335_Audit%20Report_2022_Y_20221213T130440Z_maruka_delina.pdf"},{"date":2021,"rating":"unqualified_emphasis_of_matter","result":"Unqualified - Emphasis of Matter items","report_url":"https://lg.treasury.gov.za/supportingdocs/LIM335/LIM335_Audit%20Report_2021_Y_20211206T092101Z_5405.pdf"}]}}