{"indicators":{"grants":{"totals":{"2021":{"ACT":{"equitable_share":20167324.0,"national_conditional_grants":2671330.0},"ORGB":{"equitable_share":158173000.0,"national_conditional_grants":63629000.0},"SCHD":{"national_conditional_grants":63629000.0},"TRFR":{"national_conditional_grants":22621000.0}},"2022":{"ORGB":{"equitable_share":169864000.0,"national_conditional_grants":56476000.0},"SCHD":{"national_conditional_grants":56476000.0},"TRFR":{"national_conditional_grants":41553000.0}},"2023":{"ORGB":{"equitable_share":193793000.0,"national_conditional_grants":45335000.0},"SCHD":{"national_conditional_grants":45335000.0},"TRFR":{"national_conditional_grants":37103000.0}},"2024":{"ACT":{"national_conditional_grants":-2332182.0},"ORGB":{"equitable_share":216341000.0,"national_conditional_grants":44163000.0},"SCHD":{"national_conditional_grants":50437000.0},"TRFR":{"national_conditional_grants":46594000.0}}},"snapshot_date":{"year":2025,"quarter":"3"},"equitable_share":{"2021":[{"amount.sum":20167324.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ACT","financial_year_end.year":2021},{"amount.sum":158173000.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ORGB","financial_year_end.year":2021}],"2022":[{"amount.sum":169864000.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ORGB","financial_year_end.year":2022}],"2023":[{"amount.sum":193793000.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ORGB","financial_year_end.year":2023}],"2024":[{"amount.sum":216341000.0,"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":447000.0,"grant.code":"DRG","grant.label":"Municipal Disaster Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":447000.0,"grant.code":"DRG","grant.label":"Municipal Disaster Grant","amount_type.code":"TRFR","financial_year_end.year":2021},{"amount.sum":2700000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":2700000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"TRFR","financial_year_end.year":2021},{"amount.sum":2671330.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"ACT","financial_year_end.year":2021},{"amount.sum":58843000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":19064000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2021},{"amount.sum":1639000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":410000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"TRFR","financial_year_end.year":2021}],"2022":[{"amount.sum":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":14923000.0,"grant.code":"IN7G","grant.label":"Integrated National Electrification Programme (Allocation in-kind) Grant","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":36988000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":36988000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2022},{"amount.sum":1715000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":1715000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"TRFR","financial_year_end.year":2022}],"2023":[{"amount.sum":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":8232000.0,"grant.code":"IN7G","grant.label":"Integrated National Electrification Programme (Allocation in-kind) Grant","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":32713000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":32713000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2023},{"amount.sum":1390000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":1390000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"TRFR","financial_year_end.year":2023}],"2024":[{"amount.sum":6993000.0,"grant.code":"DRCG","grant.label":"Municipal Disaster Recovery Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":6993000.0,"grant.code":"DRCG","grant.label":"Municipal Disaster Recovery Grant","amount_type.code":"TRFR","financial_year_end.year":2024},{"amount.sum":-4332182.0,"grant.code":"DRG","grant.label":"Municipal Disaster Grant","amount_type.code":"ACT","financial_year_end.year":2024},{"amount.sum":3554000.0,"grant.code":"DRG","grant.label":"Municipal Disaster Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":3554000.0,"grant.code":"DRG","grant.label":"Municipal Disaster Grant","amount_type.code":"TRFR","financial_year_end.year":2024},{"amount.sum":3000000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":3000000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"TRFR","financial_year_end.year":2024},{"amount.sum":3843000.0,"grant.code":"IN7G","grant.label":"Integrated National Electrification Programme (Allocation in-kind) Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":2000000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"ACT","financial_year_end.year":2024},{"amount.sum":31760000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":31760000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2024},{"amount.sum":1287000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":1287000.0,"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":2027882.0,"cube_version":"v2"},{"date":2023,"rating":"good","result":14605136.0,"cube_version":"v2"},{"date":2022,"rating":"good","result":265266398.0,"cube_version":"v2"},{"date":2021,"rating":"bad","result":-37340173.0,"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":"bad","result":0.0,"cube_version":"v2"},{"date":2023,"rating":"bad","result":0.4,"cube_version":"v2"},{"date":2022,"rating":"good","result":7.1,"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":177258171.0,"rating":"bad","result":0.58,"amount_type":"AUDA","liabilities":305138457.0,"cube_version":"v2"},{"date":2023,"year":2023,"assets":253862078.0,"rating":"bad","result":0.68,"amount_type":"AUDA","liabilities":372269065.0,"cube_version":"v2"},{"date":2022,"year":2022,"assets":207851553.0,"rating":"bad","result":0.32,"amount_type":"AUDA","liabilities":639664240.0,"cube_version":"v2"},{"date":2021,"year":2021,"assets":264390809.0,"rating":"bad","result":0.39,"amount_type":"AUDA","liabilities":679746036.0,"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":10327278.0,"date":"2024","year":2024,"rating":"bad","result":0.03,"amount_type":"ACT","liabilities":305138457.0,"cube_version":"v2","call_investment_deposits":0},{"cash":23549676.0,"date":"2023","year":2023,"rating":"bad","result":0.06,"amount_type":"ACT","liabilities":372269065.0,"cube_version":"v2","call_investment_deposits":0},{"cash":16446073.0,"date":"2022","year":2022,"rating":"bad","result":0.03,"amount_type":"ACT","liabilities":639664240.0,"cube_version":"v2","call_investment_deposits":0},{"cash":23204158.0,"date":"2021","year":2021,"rating":"bad","result":0.03,"amount_type":"ACT","liabilities":679746036.0,"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":276936916.0,"percent":55.14},"total":502243503.0,"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":225306587.0,"percent":44.86}},"uifw_expenditure":{"ref":{"url":"http://mfma.treasury.gov.za/Circulars/Pages/Circular71.aspx","title":"Circular 71"},"values":[{"date":2024,"rating":"bad","result":6.73,"cube_version":"v2"},{"date":2023,"rating":"bad","result":7.62,"cube_version":"v2"},{"date":2022,"rating":"bad","result":11.19,"cube_version":"v2"},{"date":2021,"rating":"bad","result":5.73,"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":1749998.0,"comparison":"Original budget to audited outcome","percent_changed":56.62},{"item":"Government Transfers","amount":32792999.0,"comparison":"Original to adjusted budget","percent_changed":20.18},{"item":"Government Transfers","amount":33881733.0,"comparison":"Original budget to audited outcome","percent_changed":20.85},{"item":"Interest and investments","amount":1686000.0,"comparison":"Original to adjusted budget","percent_changed":67.77},{"item":"Interest and investments","amount":1383488.0,"comparison":"Original budget to audited outcome","percent_changed":55.61},{"item":"Licenses and Permits","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Licenses and Permits","amount":-5010528.0,"comparison":"Original budget to audited outcome","percent_changed":-96.41},{"item":"Other","amount":8000979.0,"comparison":"Original to adjusted budget","percent_changed":73.88},{"item":"Other","amount":451015.0,"comparison":"Original budget to audited outcome","percent_changed":4.16},{"item":"Property rates","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Property rates","amount":3374673.0,"comparison":"Original budget to audited outcome","percent_changed":15.76},{"item":"Rental income","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Rental income","amount":-604828.0,"comparison":"Original budget to audited outcome","percent_changed":-96.0},{"item":"Service Charges","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Service Charges","amount":-22293311.0,"comparison":"Original budget to audited outcome","percent_changed":-12.49}],"2022":[{"item":"Fines","amount":-9124899.0,"comparison":"Original to adjusted budget","percent_changed":-72.97},{"item":"Fines","amount":-7357420.0,"comparison":"Original budget to audited outcome","percent_changed":-58.84},{"item":"Government Transfers","amount":-174719960.0,"comparison":"Original to adjusted budget","percent_changed":-50.0},{"item":"Government Transfers","amount":-173062078.0,"comparison":"Original budget to audited outcome","percent_changed":-49.53},{"item":"Interest and investments","amount":-1447230.0,"comparison":"Original to adjusted budget","percent_changed":-16.35},{"item":"Interest and investments","amount":-3943397.0,"comparison":"Original budget to audited outcome","percent_changed":-44.56},{"item":"Licenses and Permits","amount":-5508828.0,"comparison":"Original to adjusted budget","percent_changed":-50.0},{"item":"Licenses and Permits","amount":-7905337.0,"comparison":"Original budget to audited outcome","percent_changed":-71.75},{"item":"Other","amount":-31495375.0,"comparison":"Original to adjusted budget","percent_changed":-46.0},{"item":"Other","amount":-63629287.0,"comparison":"Original budget to audited outcome","percent_changed":-92.92},{"item":"Property rates","amount":-22697772.0,"comparison":"Original to adjusted budget","percent_changed":-50.0},{"item":"Property rates","amount":-30466760.0,"comparison":"Original budget to audited outcome","percent_changed":-67.11},{"item":"Rental income","amount":-690600.0,"comparison":"Original to adjusted budget","percent_changed":-50.0},{"item":"Rental income","amount":-1365130.0,"comparison":"Original budget to audited outcome","percent_changed":-98.84},{"item":"Service Charges","amount":-189022002.0,"comparison":"Original to adjusted budget","percent_changed":-50.0},{"item":"Service Charges","amount":-210994624.0,"comparison":"Original budget to audited outcome","percent_changed":-55.81}],"2023":[{"item":"Fines","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Fines","amount":1944735.0,"comparison":"Original budget to audited outcome","percent_changed":50.25},{"item":"Government Transfers","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Government Transfers","amount":638517.0,"comparison":"Original budget to audited outcome","percent_changed":0.32},{"item":"Interest and investments","amount":2510287.0,"comparison":"Original to adjusted budget","percent_changed":71.87},{"item":"Interest and investments","amount":4679265.0,"comparison":"Original budget to audited outcome","percent_changed":133.97},{"item":"Licenses and Permits","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Licenses and Permits","amount":787545.0,"comparison":"Original budget to audited outcome","percent_changed":32.33},{"item":"Other","amount":70000000.0,"comparison":"Original to adjusted budget","percent_changed":183.69},{"item":"Other","amount":332020338.0,"comparison":"Original budget to audited outcome","percent_changed":871.25},{"item":"Property rates","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Property rates","amount":999771.0,"comparison":"Original budget to audited outcome","percent_changed":3.87},{"item":"Rental income","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Rental income","amount":-549442.0,"comparison":"Original budget to audited outcome","percent_changed":-98.41},{"item":"Service Charges","amount":2000000.0,"comparison":"Original to adjusted budget","percent_changed":1.13},{"item":"Service Charges","amount":-10885979.0,"comparison":"Original budget to audited outcome","percent_changed":-6.13}],"2024":[{"item":"Fines","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Fines","amount":2142734.0,"comparison":"Original budget to audited outcome","percent_changed":52.58},{"item":"Government Transfers","amount":6506890.0,"comparison":"Original to adjusted budget","percent_changed":2.95},{"item":"Government Transfers","amount":4678587.0,"comparison":"Original budget to audited outcome","percent_changed":2.12},{"item":"Interest and investments","amount":300000.0,"comparison":"Original to adjusted budget","percent_changed":4.75},{"item":"Interest and investments","amount":3535302.0,"comparison":"Original budget to audited outcome","percent_changed":55.92},{"item":"Licenses and Permits","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Licenses and Permits","amount":-2405873.0,"comparison":"Original budget to audited outcome","percent_changed":-93.78},{"item":"Other","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Other","amount":-76180890.0,"comparison":"Original budget to audited outcome","percent_changed":-81.38},{"item":"Property rates","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Property rates","amount":1813685.0,"comparison":"Original budget to audited outcome","percent_changed":6.73},{"item":"Rental income","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Rental income","amount":-566761.0,"comparison":"Original budget to audited outcome","percent_changed":-96.44},{"item":"Service Charges","amount":4903000.0,"comparison":"Original to adjusted budget","percent_changed":2.78},{"item":"Service Charges","amount":38359045.0,"comparison":"Original budget to audited outcome","percent_changed":21.78}]},"income_time_series":[{"amount":427060414.0,"budget_phase":"Adjusted Budget","financial_year":2021,"amount_type.code":"ADJB"},{"amount":440400568.0,"budget_phase":"Adjusted Budget","financial_year":2022,"amount_type.code":"ADJB"},{"amount":525553837.0,"budget_phase":"Adjusted Budget","financial_year":2023,"amount_type.code":"ADJB"},{"amount":542577564.0,"budget_phase":"Adjusted Budget","financial_year":2024,"amount_type.code":"ADJB"},{"amount":397512676.0,"budget_phase":"Audited Actual","financial_year":2021,"amount_type.code":"AUDA"},{"amount":376383201.0,"budget_phase":"Audited Actual","financial_year":2022,"amount_type.code":"AUDA"},{"amount":780678300.0,"budget_phase":"Audited Actual","financial_year":2023,"amount_type.code":"AUDA"},{"amount":502243503.0,"budget_phase":"Audited Actual","financial_year":2024,"amount_type.code":"AUDA"},{"amount":548884138.0,"budget_phase":"Audited Actual","financial_year":2025,"amount_type.code":"AUDA"},{"amount":559907739.0,"budget_phase":"Forecast 1 year ahead of budget year","financial_year":2026,"amount_type.code":"IBY1"},{"amount":576811958.0,"budget_phase":"Forecast 2 years ahead of budget year","financial_year":2027,"amount_type.code":"IBY2"},{"amount":384580436.0,"budget_phase":"Original Budget","financial_year":2021,"amount_type.code":"ORGB"},{"amount":875107234.0,"budget_phase":"Original Budget","financial_year":2022,"amount_type.code":"ORGB"},{"amount":451043550.0,"budget_phase":"Original Budget","financial_year":2023,"amount_type.code":"ORGB"},{"amount":530867674.0,"budget_phase":"Original Budget","financial_year":2024,"amount_type.code":"ORGB"},{"amount":585609553.0,"budget_phase":"Original Budget","financial_year":2025,"amount_type.code":"ORGB"}],"spending_adjustments":{"2021":[{"item":"Bulk purchases","amount":11601000.0,"comparison":"Original to adjusted budget","percent_changed":10.47},{"item":"Bulk purchases","amount":6040496.0,"comparison":"Original budget to audited outcome","percent_changed":5.45},{"item":"Contracted services","amount":17881768.0,"comparison":"Original to adjusted budget","percent_changed":79.6},{"item":"Contracted services","amount":1252128.0,"comparison":"Original budget to audited outcome","percent_changed":5.57},{"item":"Employee related costs","amount":25.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Employee related costs","amount":-4649114.0,"comparison":"Original budget to audited outcome","percent_changed":-3.02},{"item":"Finance charges","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Finance charges","amount":1006481.0,"comparison":"Original budget to audited outcome","percent_changed":60.06},{"item":"Other","amount":5886484.0,"comparison":"Original to adjusted budget","percent_changed":7.87},{"item":"Other","amount":22668202.0,"comparison":"Original budget to audited outcome","percent_changed":30.3},{"item":"Remuneration of councillors","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Remuneration of councillors","amount":-1060468.0,"comparison":"Original budget to audited outcome","percent_changed":-9.15},{"item":"Transfers and subsidies","amount":351000.0,"comparison":"Original to adjusted budget","percent_changed":6.53},{"item":"Transfers and subsidies","amount":-689175.0,"comparison":"Original budget to audited outcome","percent_changed":-12.82}],"2022":[{"item":"Bulk purchases","amount":-129748240.0,"comparison":"Original to adjusted budget","percent_changed":-50.0},{"item":"Bulk purchases","amount":-121577404.0,"comparison":"Original budget to audited outcome","percent_changed":-46.85},{"item":"Contracted services","amount":-34185860.0,"comparison":"Original to adjusted budget","percent_changed":-45.26},{"item":"Contracted services","amount":-40335467.0,"comparison":"Original budget to audited outcome","percent_changed":-53.4},{"item":"Employee related costs","amount":-158370683.0,"comparison":"Original to adjusted budget","percent_changed":-49.99},{"item":"Employee related costs","amount":-166124337.0,"comparison":"Original budget to audited outcome","percent_changed":-52.44},{"item":"Finance charges","amount":-1776564.0,"comparison":"Original to adjusted budget","percent_changed":-50.0},{"item":"Finance charges","amount":-2483406.0,"comparison":"Original budget to audited outcome","percent_changed":-69.89},{"item":"Other","amount":-83586409.0,"comparison":"Original to adjusted budget","percent_changed":-50.01},{"item":"Other","amount":-59058841.0,"comparison":"Original budget to audited outcome","percent_changed":-35.34},{"item":"Remuneration of councillors","amount":-10855911.0,"comparison":"Original to adjusted budget","percent_changed":-47.87},{"item":"Remuneration of councillors","amount":-12580816.0,"comparison":"Original budget to audited outcome","percent_changed":-55.48},{"item":"Transfers and subsidies","amount":-6072732.0,"comparison":"Original to adjusted budget","percent_changed":-50.0},{"item":"Transfers and subsidies","amount":-6318297.0,"comparison":"Original budget to audited outcome","percent_changed":-52.02}],"2024":[{"item":"Bulk purchases","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Bulk purchases","amount":29063174.0,"comparison":"Original budget to audited outcome","percent_changed":20.07},{"item":"Contracted services","amount":1036755.0,"comparison":"Original to adjusted budget","percent_changed":2.64},{"item":"Contracted services","amount":1539660.0,"comparison":"Original budget to audited outcome","percent_changed":3.92},{"item":"Employee related costs","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Employee related costs","amount":-9398999.0,"comparison":"Original budget to audited outcome","percent_changed":-5.72},{"item":"Finance charges","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Finance charges","amount":2389288.0,"comparison":"Original budget to audited outcome","percent_changed":455.1},{"item":"Other","amount":-13972500.0,"comparison":"Original to adjusted budget","percent_changed":-11.69},{"item":"Other","amount":-29472005.0,"comparison":"Original budget to audited outcome","percent_changed":-24.65},{"item":"Remuneration of councillors","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Remuneration of councillors","amount":-61742.0,"comparison":"Original budget to audited outcome","percent_changed":-0.54},{"item":"Transfers and subsidies","amount":6506890.0,"comparison":"Original to adjusted budget","percent_changed":130.48},{"item":"Transfers and subsidies","amount":7861920.0,"comparison":"Original budget to audited outcome","percent_changed":157.65}]},"spending_time_series":[{"amount":416594441.0,"budget_phase":"Adjusted Budget","financial_year":2021,"amount_type.code":"ADJB"},{"amount":432708023.0,"budget_phase":"Adjusted Budget","financial_year":2022,"amount_type.code":"ADJB"},{"amount":473435224.0,"budget_phase":"Adjusted Budget","financial_year":2023,"amount_type.code":"ADJB"},{"amount":478438795.0,"budget_phase":"Adjusted Budget","financial_year":2024,"amount_type.code":"ADJB"},{"amount":405442714.0,"budget_phase":"Audited Actual","financial_year":2021,"amount_type.code":"AUDA"},{"amount":448825854.0,"budget_phase":"Audited Actual","financial_year":2022,"amount_type.code":"AUDA"},{"amount":436975542.0,"budget_phase":"Audited Actual","financial_year":2023,"amount_type.code":"AUDA"},{"amount":486788946.0,"budget_phase":"Audited Actual","financial_year":2024,"amount_type.code":"AUDA"},{"amount":562538085.0,"budget_phase":"Audited Actual","financial_year":2025,"amount_type.code":"AUDA"},{"amount":545846958.0,"budget_phase":"Forecast 1 year ahead of budget year","financial_year":2026,"amount_type.code":"IBY1"},{"amount":566656741.0,"budget_phase":"Forecast 2 years ahead of budget year","financial_year":2027,"amount_type.code":"IBY2"},{"amount":380874164.0,"budget_phase":"Original Budget","financial_year":2021,"amount_type.code":"ORGB"},{"amount":857304422.0,"budget_phase":"Original Budget","financial_year":2022,"amount_type.code":"ORGB"},{"amount":446040529.0,"budget_phase":"Original Budget","financial_year":2023,"amount_type.code":"ORGB"},{"amount":484867650.0,"budget_phase":"Original Budget","financial_year":2024,"amount_type.code":"ORGB"},{"amount":516069534.0,"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":-41.57,"overunder":"under","cube_version":"v2"},{"date":2023,"rating":"good","result":-4.02,"overunder":"under","cube_version":"v2"},{"date":2022,"rating":"bad","result":-20.45,"overunder":"under","cube_version":"v2"},{"date":2021,"rating":"bad","result":23.84,"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":28763616.0,"amount_type":"AUDA"},{"date":"2024","item":"Service Charges","amount":214486182.0,"amount_type":"AUDA"},{"date":"2024","item":"Rental income","amount":20902.0,"amount_type":"AUDA"},{"date":"2024","item":"Interest and investments","amount":9857109.0,"amount_type":"AUDA"},{"date":"2024","item":"Fines","amount":6218113.0,"amount_type":"AUDA"},{"date":"2024","item":"Licenses and Permits","amount":159534.0,"amount_type":"AUDA"},{"date":"2024","item":"Other","amount":17431460.0,"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":31.81},{"date":2023,"rating":"","result":35.22},{"date":2022,"rating":"","result":33.57},{"date":2021,"rating":"","result":36.87}],"formula":{"text":"= Total expenditure on salaries and wages","actual":["=",{"cube":"incexp","item_codes":["3000","3100"],"amount_type":"AUDA"}]},"formula_v2":{"text":"= Total expenditure on salaries and wages","actual":["=",{"cube":"incexp_v2","item_codes":["3100"],"amount_type":"AUDA"}]},"result_type":"%"},"operating_budget_spending":{"ref":{"url":"http://mfma.treasury.gov.za/Media_Releases/Reports%20to%20Parliament/Pages/default.aspx","title":"Over and under spending reports to parliament"},"values":[{"date":2024,"rating":"good","result":1.7,"overunder":"over","cube_version":"v2"},{"date":2023,"rating":"ave","result":-7.7,"overunder":"under","cube_version":"v2"},{"date":2022,"rating":"good","result":3.7,"overunder":"over","cube_version":"v2"},{"date":2021,"rating":"good","result":-2.7,"overunder":"under","cube_version":"v2"}],"formula":{"text":"= ((Actual Operating Expenditure - Budget Operating Expenditure) / Budgeted Operating Expenditure) * 100","actual":["=","(","(",{"cube":"incexp","item_codes":["4600"],"amount_type":"AUDA"},"-",{"cube":"incexp","item_codes":["4600"],"amount_type":"ADJB"},")","/",{"cube":"incexp","item_codes":["4600"],"amount_type":"ADJB"},")","*","100"]},"last_year":2024,"formula_v2":{"text":"= ((Actual Operating Expenditure - Budget Operating Expenditure) / Budgeted Operating Expenditure) * 100","actual":["=","(","(",{"cube":"incexp_v2","item_codes":["3000","3100","3200","3300","3400","3500","3600","3700","3800","3900","4000","4100","4200","4300"],"amount_type":"AUDA"},"-",{"cube":"incexp_v2","item_codes":["3000","3100","3200","3300","3400","3500","3600","3700","3800","3900","4000","4100","4200","4300"],"amount_type":"ADJB"},")","/",{"cube":"incexp_v2","item_codes":["3000","3100","3200","3300","3400","3500","3600","3700","3800","3900","4000","4100","4200","4300"],"amount_type":"ADJB"},")","*","100"]},"result_type":"%"},"repairs_maintenance_spending":{"ref":{"url":"http://mfma.treasury.gov.za/Circulars/Pages/Circular71.aspx","title":"Circular 71"},"values":[{"date":2024,"rating":"bad","result":1.39,"cube_version":"v2"},{"date":2023,"rating":"bad","result":1.01,"cube_version":"v2"},{"date":2022,"rating":"bad","result":0.09,"cube_version":"v2"},{"date":2021,"rating":"bad","result":0.03,"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":8.39},{"date":2023,"rating":"","result":7.85},{"date":2022,"rating":"","result":7.84},{"date":2021,"rating":"","result":5.85}],"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":49.57,"amount_type":"AUDA","cube_version":"v2"},{"date":"2023","year":2023,"rating":"bad","result":37.35,"amount_type":"AUDA","cube_version":"v2"},{"date":"2022","year":2022,"rating":"bad","result":38.71,"amount_type":"AUDA","cube_version":"v2"},{"date":"2021","year":2021,"rating":"bad","result":37.52,"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":26307098.0},{"year":2022,"value":23261847.0},{"year":2023,"value":24737904.0},{"year":2024,"value":26464776.0},{"year":2025,"value":3502713.0}],"category":"Community & Social Services"},{"values":[{"year":2021,"value":126409714.0},{"year":2022,"value":150712983.0},{"year":2023,"value":138614317.0},{"year":2024,"value":183874931.0},{"year":2025,"value":198319878.0}],"category":"Electricity "},{"values":[{"year":2021,"value":185270572.0},{"year":2022,"value":230123466.0},{"year":2023,"value":229896947.0},{"year":2024,"value":232793753.0},{"year":2025,"value":292878602.0}],"category":"Governance, Administration, Planning and Development"},{"values":[{"year":2021,"value":2627261.0},{"year":2022,"value":1439478.0},{"year":2023,"value":1408509.0},{"year":2024,"value":2029321.0},{"year":2025,"value":8151.0}],"category":"Housing"},{"values":[{"year":2021,"value":1162836.0},{"year":2022,"value":1161065.0},{"year":2023,"value":1232001.0},{"year":2024,"value":1302797.0}],"category":"Other"},{"values":[{"year":2021,"value":11587786.0},{"year":2022,"value":11660862.0},{"year":2023,"value":12385105.0},{"year":2024,"value":12351009.0},{"year":2025,"value":1526139.0}],"category":"Road Transport"},{"values":[{"year":2021,"value":24069598.0},{"year":2022,"value":22028428.0},{"year":2023,"value":22279858.0},{"year":2024,"value":20898222.0},{"year":2025,"value":57022174.0}],"category":"Sport And Recreation"},{"values":[{"year":2021,"value":253735.0},{"year":2022,"value":8289147.0},{"year":2023,"value":6403365.0},{"year":2024,"value":7151646.0},{"year":2025,"value":9270225.0}],"category":"Waste Management"},{"values":[{"year":2021,"value":27402032.0}],"category":"Waste Water Management"},{"values":[{"year":2021,"value":352082.0},{"year":2022,"value":148578.0},{"year":2023,"value":17536.0},{"year":2024,"value":-77509.0},{"year":2025,"value":10203.0}],"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":[{"date":"2016-08-03","changes":[{"change":"disestablished","demarcation_code":"LIM342"}]}],"code":"LIM341"},"muni_contact":{"url":"http://www.musina.co.za","phone_number":"015 534 6100","street_address_1":"Civic Centre","street_address_2":"21 Irwin Street","street_address_3":"Musina","street_address_4":"'0900"},"mayoral_staff":{"officials":[{"name":"Nkhanedzeni Godfrey Mawela","role":"Mayor/Executive Mayor","email":"godfreym@musina.gov.za","title":"Mr","secretary":{"name":"Forget Ndou","role":"Secretary of Mayor/Executive Mayor","email":"forgetn@musina.gov.za","title":"Mr","fax_number":"015 534 2513","office_phone":"015 534 6180"},"fax_number":"015 534 2513","office_phone":"015 534 6180"},{"name":"Thovhedzo Nathaniel Tshiwanammbi","role":"Municipal Manager","email":"nathit@musina.gov.za","title":"Mr","secretary":{"name":"Nathaniel Kgatla","role":"Secretary of Municipal Manager","email":"mmpa@musina.gov.za","title":"Mr","fax_number":"015 534 2513","office_phone":"015 534 6180"},"fax_number":"015 534 2513","office_phone":"015 534 6181"},{"name":"Mafela Fistos","role":"Deputy Mayor/Executive Mayor","email":"fistosm@musina.gov.za","title":"Mr","secretary":{"name":"Eric Malise","role":"Secretary of Deputy Mayor/Executive Mayor","email":"ericm@musina.gov.za","title":"Mr","fax_number":"015 534 2513","office_phone":"015 534 6176"},"fax_number":"015 534 2513","office_phone":"015 534 6175"},{"name":"Mudzunga Liston Murulana","role":"Chief Financial Officer","email":"listonm@musina.gov.za","title":"Mr","secretary":{"name":"Lillian Muleya","role":"Secretary of Financial Manager","email":"Lillianm@musina.gov.za","title":"Ms","fax_number":"015 534 2513","office_phone":"015 534 6213"},"fax_number":" ","office_phone":"015 534 6188"}],"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/LIM341/LIM341_Audit%20Report_2024_Y_20241205T082652Z_mariac.pdf"},{"date":2023,"rating":"unqualified_emphasis_of_matter","result":"Unqualified - Emphasis of Matter items","report_url":"https://lg.treasury.gov.za/supportingdocs/LIM341/LIM341_Audit%20Report_2023_Y_20231207T090454Z_fikiled.pdf"},{"date":2022,"rating":"qualified","result":"Qualified","report_url":"https://lg.treasury.gov.za/supportingdocs/LIM341/LIM341_Audit%20Report_2022_Y_20230207T135558Z_fikiled.pdf"},{"date":2021,"rating":"unqualified_emphasis_of_matter","result":"Unqualified - Emphasis of Matter items","report_url":"https://lg.treasury.gov.za/supportingdocs/LIM341/LIM341_Audit%20Report_2021_Y_20220523T130746Z_fikiled.pdf"}]}}