{"indicators":{"grants":{"totals":{"2021":{"ACT":{"equitable_share":38822584.0,"national_conditional_grants":4043010.0},"ORGB":{"equitable_share":197240000.0,"national_conditional_grants":60471000.0},"SCHD":{"national_conditional_grants":60471000.0},"TRFR":{"national_conditional_grants":19505000.0}},"2022":{"ACT":{"national_conditional_grants":57062810.0},"ORGB":{"equitable_share":203615000.0,"national_conditional_grants":76615000.0},"SCHD":{"national_conditional_grants":100615000.0},"TRFR":{"national_conditional_grants":97330000.0}},"2023":{"ACT":{"national_conditional_grants":55365576.0},"ORGB":{"equitable_share":221256000.0,"national_conditional_grants":105255000.0},"SCHD":{"national_conditional_grants":125045000.0},"TRFR":{"national_conditional_grants":108686000.0}},"2024":{"ACT":{"national_conditional_grants":98444865.0},"ORGB":{"equitable_share":233792000.0,"national_conditional_grants":103349000.0},"SCHD":{"national_conditional_grants":153522000.0},"TRFR":{"national_conditional_grants":146744000.0}}},"snapshot_date":{"year":2025,"quarter":"3"},"equitable_share":{"2021":[{"amount.sum":38822584.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ACT","financial_year_end.year":2021},{"amount.sum":197240000.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ORGB","financial_year_end.year":2021}],"2022":[{"amount.sum":203615000.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ORGB","financial_year_end.year":2022}],"2023":[{"amount.sum":221256000.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ORGB","financial_year_end.year":2023}],"2024":[{"amount.sum":233792000.0,"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":358000.0,"grant.code":"DRG","grant.label":"Municipal Disaster Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":358000.0,"grant.code":"DRG","grant.label":"Municipal Disaster Grant","amount_type.code":"TRFR","financial_year_end.year":2021},{"amount.sum":28548.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"ACT","financial_year_end.year":2021},{"amount.sum":2500000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":2500000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"TRFR","financial_year_end.year":2021},{"amount.sum":6000000.0,"grant.code":"IN7G","grant.label":"Integrated National Electrification Programme (Allocation in-kind) Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":1225972.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"ACT","financial_year_end.year":2021},{"amount.sum":6000000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":1822850.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"ACT","financial_year_end.year":2021},{"amount.sum":44066000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":16260000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2021},{"amount.sum":965640.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"ACT","financial_year_end.year":2021},{"amount.sum":1547000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":387000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"TRFR","financial_year_end.year":2021}],"2022":[{"amount.sum":12817671.0,"grant.code":"DRG","grant.label":"Municipal Disaster Grant","amount_type.code":"ACT","financial_year_end.year":2022},{"amount.sum":12900000.0,"grant.code":"DRG","grant.label":"Municipal Disaster Grant","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":12900000.0,"grant.code":"DRG","grant.label":"Municipal Disaster Grant","amount_type.code":"TRFR","financial_year_end.year":2022},{"amount.sum":1513080.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"ACT","financial_year_end.year":2022},{"amount.sum":2400000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":2400000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"TRFR","financial_year_end.year":2022},{"amount.sum":3285000.0,"grant.code":"IN7G","grant.label":"Integrated National Electrification Programme (Allocation in-kind) Grant","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":41580641.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"ACT","financial_year_end.year":2022},{"amount.sum":80764000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":80764000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2022},{"amount.sum":1151418.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"ACT","financial_year_end.year":2022},{"amount.sum":1266000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":1266000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"TRFR","financial_year_end.year":2022}],"2023":[{"amount.sum":1725043.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"ACT","financial_year_end.year":2023},{"amount.sum":2400000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":2400000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"TRFR","financial_year_end.year":2023},{"amount.sum":16359000.0,"grant.code":"IN7G","grant.label":"Integrated National Electrification Programme (Allocation in-kind) Grant","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":13797908.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"ACT","financial_year_end.year":2023},{"amount.sum":32638000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":32638000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"TRFR","financial_year_end.year":2023},{"amount.sum":37892624.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"ACT","financial_year_end.year":2023},{"amount.sum":71698000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":71698000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2023},{"amount.sum":1950001.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"ACT","financial_year_end.year":2023},{"amount.sum":1950000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":1950000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"TRFR","financial_year_end.year":2023}],"2024":[{"amount.sum":47100000.0,"grant.code":"DRCG","grant.label":"Municipal Disaster Recovery Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":47100000.0,"grant.code":"DRCG","grant.label":"Municipal Disaster Recovery Grant","amount_type.code":"TRFR","financial_year_end.year":2024},{"amount.sum":12393636.0,"grant.code":"DRG","grant.label":"Municipal Disaster Grant","amount_type.code":"ACT","financial_year_end.year":2024},{"amount.sum":4000000.0,"grant.code":"DRG","grant.label":"Municipal Disaster Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":4000000.0,"grant.code":"DRG","grant.label":"Municipal Disaster Grant","amount_type.code":"TRFR","financial_year_end.year":2024},{"amount.sum":2400000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"ACT","financial_year_end.year":2024},{"amount.sum":2400000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":2400000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"TRFR","financial_year_end.year":2024},{"amount.sum":6778000.0,"grant.code":"IN7G","grant.label":"Integrated National Electrification Programme (Allocation in-kind) Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":14125055.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"ACT","financial_year_end.year":2024},{"amount.sum":33000000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":33000000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"TRFR","financial_year_end.year":2024},{"amount.sum":68341174.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"ACT","financial_year_end.year":2024},{"amount.sum":59059000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":59059000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2024},{"amount.sum":1185000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"ACT","financial_year_end.year":2024},{"amount.sum":1185000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":1185000.0,"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":144072063.0,"cube_version":"v2"},{"date":2023,"rating":"bad","result":-142418711.0,"cube_version":"v2"},{"date":2022,"rating":"bad","result":-18795549.0,"cube_version":"v2"},{"date":2021,"rating":"good","result":54906394.0,"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":4.9,"cube_version":"v2"},{"date":2023,"rating":"bad","result":0,"cube_version":"v2"},{"date":2022,"rating":"bad","result":0,"cube_version":"v2"},{"date":2021,"rating":"ave","result":2.0,"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":283401087.0,"rating":"ave","result":1.43,"amount_type":"AUDA","liabilities":198344606.0,"cube_version":"v2"},{"date":2023,"year":2023,"assets":156830742.0,"rating":"ave","result":1.38,"amount_type":"AUDA","liabilities":113576715.0,"cube_version":"v2"},{"date":2022,"year":2022,"assets":189118065.0,"rating":"good","result":2.11,"amount_type":"AUDA","liabilities":89480328.0,"cube_version":"v2"},{"date":2021,"year":2021,"assets":149020415.0,"rating":"good","result":2.73,"amount_type":"AUDA","liabilities":54611241.0,"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":186024598.0,"date":"2024","year":2024,"rating":"bad","result":0.94,"amount_type":"ACT","liabilities":198344606.0,"cube_version":"v2","call_investment_deposits":0},{"cash":101842676.0,"date":"2023","year":2023,"rating":"bad","result":0.9,"amount_type":"ACT","liabilities":113576715.0,"cube_version":"v2","call_investment_deposits":0},{"cash":89472520.0,"date":"2022","year":2022,"rating":"good","result":1.0,"amount_type":"ACT","liabilities":89480328.0,"cube_version":"v2","call_investment_deposits":0},{"cash":41330601.0,"date":"2021","year":2021,"rating":"bad","result":0.76,"amount_type":"ACT","liabilities":54611241.0,"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":132226825.0,"percent":35.39},"total":373602909.0,"rating":"bad","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":241376084.0,"percent":64.61}},"uifw_expenditure":{"ref":{"url":"http://mfma.treasury.gov.za/Circulars/Pages/Circular71.aspx","title":"Circular 71"},"values":[{"date":2024,"rating":"bad","result":9.91,"cube_version":"v2"},{"date":2023,"rating":"bad","result":1.15,"cube_version":"v2"},{"date":2022,"rating":"bad","result":4.76,"cube_version":"v2"},{"date":2021,"rating":"bad","result":9.4,"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":-3588981.0,"comparison":"Original budget to audited outcome","percent_changed":-99.87},{"item":"Government Transfers","amount":37480000.0,"comparison":"Original to adjusted budget","percent_changed":18.59},{"item":"Government Transfers","amount":37637517.0,"comparison":"Original budget to audited outcome","percent_changed":18.67},{"item":"Interest and investments","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Interest and investments","amount":396569.0,"comparison":"Original budget to audited outcome","percent_changed":11.7},{"item":"Licenses and Permits","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Licenses and Permits","amount":-531793.0,"comparison":"Original budget to audited outcome","percent_changed":-12.21},{"item":"Other","amount":-1000000.0,"comparison":"Original to adjusted budget","percent_changed":-14.5},{"item":"Other","amount":-6195087.0,"comparison":"Original budget to audited outcome","percent_changed":-89.86},{"item":"Property rates","amount":-3000000.0,"comparison":"Original to adjusted budget","percent_changed":-9.24},{"item":"Property rates","amount":-4746096.0,"comparison":"Original budget to audited outcome","percent_changed":-14.61},{"item":"Rental income","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Rental income","amount":-514310.0,"comparison":"Original budget to audited outcome","percent_changed":-48.25},{"item":"Service Charges","amount":300000.0,"comparison":"Original to adjusted budget","percent_changed":0.75},{"item":"Service Charges","amount":-9883880.0,"comparison":"Original budget to audited outcome","percent_changed":-24.62}],"2022":[{"item":"Fines","amount":-2000000.0,"comparison":"Original to adjusted budget","percent_changed":-52.5},{"item":"Fines","amount":-3729041.0,"comparison":"Original budget to audited outcome","percent_changed":-97.89},{"item":"Government Transfers","amount":6900000.0,"comparison":"Original to adjusted budget","percent_changed":3.33},{"item":"Government Transfers","amount":6881630.0,"comparison":"Original budget to audited outcome","percent_changed":3.32},{"item":"Interest and investments","amount":450000.0,"comparison":"Original to adjusted budget","percent_changed":12.53},{"item":"Interest and investments","amount":422530.0,"comparison":"Original budget to audited outcome","percent_changed":11.76},{"item":"Licenses and Permits","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Licenses and Permits","amount":-100189.0,"comparison":"Original budget to audited outcome","percent_changed":-2.17},{"item":"Other","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Other","amount":-9260775.0,"comparison":"Original budget to audited outcome","percent_changed":-61.87},{"item":"Property rates","amount":-1900000.0,"comparison":"Original to adjusted budget","percent_changed":-6.08},{"item":"Property rates","amount":-1746916.0,"comparison":"Original budget to audited outcome","percent_changed":-5.59},{"item":"Rental income","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Rental income","amount":-579547.0,"comparison":"Original budget to audited outcome","percent_changed":-51.29},{"item":"Service Charges","amount":-3550000.0,"comparison":"Original to adjusted budget","percent_changed":-8.28},{"item":"Service Charges","amount":-11835760.0,"comparison":"Original budget to audited outcome","percent_changed":-27.61}],"2023":[{"item":"Fines","amount":-872904.0,"comparison":"Original to adjusted budget","percent_changed":-41.93},{"item":"Fines","amount":-282710.0,"comparison":"Original budget to audited outcome","percent_changed":-13.58},{"item":"Government Transfers","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Government Transfers","amount":9560143.0,"comparison":"Original budget to audited outcome","percent_changed":4.43},{"item":"Interest and investments","amount":1012704.0,"comparison":"Original to adjusted budget","percent_changed":23.63},{"item":"Interest and investments","amount":1889709.0,"comparison":"Original budget to audited outcome","percent_changed":44.1},{"item":"Licenses and Permits","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Licenses and Permits","amount":-758874.0,"comparison":"Original budget to audited outcome","percent_changed":-15.41},{"item":"Other","amount":4060200.0,"comparison":"Original to adjusted budget","percent_changed":33.81},{"item":"Other","amount":11025747.0,"comparison":"Original budget to audited outcome","percent_changed":91.82},{"item":"Property rates","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Property rates","amount":-5875577.0,"comparison":"Original budget to audited outcome","percent_changed":-18.89},{"item":"Rental income","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Rental income","amount":-632381.0,"comparison":"Original budget to audited outcome","percent_changed":-57.81},{"item":"Service Charges","amount":-4200000.0,"comparison":"Original to adjusted budget","percent_changed":-8.79},{"item":"Service Charges","amount":-14325845.0,"comparison":"Original budget to audited outcome","percent_changed":-29.97}],"2024":[{"item":"Fines","amount":-100000.0,"comparison":"Original to adjusted budget","percent_changed":-4.95},{"item":"Fines","amount":null,"comparison":"Original budget to audited outcome","percent_changed":null},{"item":"Government Transfers","amount":4000000.0,"comparison":"Original to adjusted budget","percent_changed":1.69},{"item":"Government Transfers","amount":3999084.0,"comparison":"Original budget to audited outcome","percent_changed":1.68},{"item":"Interest and investments","amount":4400000.0,"comparison":"Original to adjusted budget","percent_changed":111.36},{"item":"Interest and investments","amount":6231224.0,"comparison":"Original budget to audited outcome","percent_changed":157.71},{"item":"Licenses and Permits","amount":-1109803.0,"comparison":"Original to adjusted budget","percent_changed":-18.16},{"item":"Licenses and Permits","amount":-2111900.0,"comparison":"Original budget to audited outcome","percent_changed":-34.57},{"item":"Other","amount":3920000.0,"comparison":"Original to adjusted budget","percent_changed":42.43},{"item":"Other","amount":1723697.0,"comparison":"Original budget to audited outcome","percent_changed":18.66},{"item":"Property rates","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Property rates","amount":35989895.0,"comparison":"Original budget to audited outcome","percent_changed":109.16},{"item":"Rental income","amount":389802.0,"comparison":"Original to adjusted budget","percent_changed":111.37},{"item":"Rental income","amount":254906.0,"comparison":"Original budget to audited outcome","percent_changed":72.83},{"item":"Service Charges","amount":-8606470.0,"comparison":"Original to adjusted budget","percent_changed":-14.12},{"item":"Service Charges","amount":-23452783.0,"comparison":"Original budget to audited outcome","percent_changed":-38.47}]},"income_time_series":[{"amount":327347476.0,"budget_phase":"Adjusted Budget","financial_year":2021,"amount_type.code":"ADJB"},{"amount":309416832.0,"budget_phase":"Adjusted Budget","financial_year":2022,"amount_type.code":"ADJB"},{"amount":319132840.0,"budget_phase":"Adjusted Budget","financial_year":2023,"amount_type.code":"ADJB"},{"amount":355883855.0,"budget_phase":"Adjusted Budget","financial_year":2024,"amount_type.code":"ADJB"},{"amount":306141415.0,"budget_phase":"Audited Actual","financial_year":2021,"amount_type.code":"AUDA"},{"amount":289568764.0,"budget_phase":"Audited Actual","financial_year":2022,"amount_type.code":"AUDA"},{"amount":319733052.0,"budget_phase":"Audited Actual","financial_year":2023,"amount_type.code":"AUDA"},{"amount":373602909.0,"budget_phase":"Audited Actual","financial_year":2024,"amount_type.code":"AUDA"},{"amount":394785371.0,"budget_phase":"Audited Actual","financial_year":2025,"amount_type.code":"AUDA"},{"amount":367299257.0,"budget_phase":"Forecast 1 year ahead of budget year","financial_year":2026,"amount_type.code":"IBY1"},{"amount":364272106.0,"budget_phase":"Forecast 2 years ahead of budget year","financial_year":2027,"amount_type.code":"IBY2"},{"amount":293567476.0,"budget_phase":"Original Budget","financial_year":2021,"amount_type.code":"ORGB"},{"amount":309516832.0,"budget_phase":"Original Budget","financial_year":2022,"amount_type.code":"ORGB"},{"amount":319132840.0,"budget_phase":"Original Budget","financial_year":2023,"amount_type.code":"ORGB"},{"amount":352990326.0,"budget_phase":"Original Budget","financial_year":2024,"amount_type.code":"ORGB"},{"amount":366106239.0,"budget_phase":"Original Budget","financial_year":2025,"amount_type.code":"ORGB"}],"spending_adjustments":{"2021":[{"item":"Bulk purchases","amount":3000000.0,"comparison":"Original to adjusted budget","percent_changed":8.09},{"item":"Bulk purchases","amount":-628304.0,"comparison":"Original budget to audited outcome","percent_changed":-1.69},{"item":"Contracted services","amount":17137500.0,"comparison":"Original to adjusted budget","percent_changed":30.06},{"item":"Contracted services","amount":5830311.0,"comparison":"Original budget to audited outcome","percent_changed":10.23},{"item":"Employee related costs","amount":-90000.0,"comparison":"Original to adjusted budget","percent_changed":-0.07},{"item":"Employee related costs","amount":-12487127.0,"comparison":"Original budget to audited outcome","percent_changed":-9.75},{"item":"Other","amount":2692146.0,"comparison":"Original to adjusted budget","percent_changed":2.86},{"item":"Other","amount":-3317808.0,"comparison":"Original budget to audited outcome","percent_changed":-3.53},{"item":"Remuneration of councillors","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Remuneration of councillors","amount":-1704334.0,"comparison":"Original budget to audited outcome","percent_changed":-9.41}],"2023":[{"item":"Bulk purchases","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Bulk purchases","amount":2983494.0,"comparison":"Original budget to audited outcome","percent_changed":5.97},{"item":"Contracted services","amount":984189.0,"comparison":"Original to adjusted budget","percent_changed":1.76},{"item":"Contracted services","amount":5271719.0,"comparison":"Original budget to audited outcome","percent_changed":9.42},{"item":"Employee related costs","amount":189838.0,"comparison":"Original to adjusted budget","percent_changed":0.15},{"item":"Employee related costs","amount":-4958104.0,"comparison":"Original budget to audited outcome","percent_changed":-3.84},{"item":"Other","amount":-1887538.0,"comparison":"Original to adjusted budget","percent_changed":-1.71},{"item":"Other","amount":43156856.0,"comparison":"Original budget to audited outcome","percent_changed":39.12},{"item":"Remuneration of councillors","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Remuneration of councillors","amount":-1782008.0,"comparison":"Original budget to audited outcome","percent_changed":-9.02}]},"spending_time_series":[{"amount":357128997.0,"budget_phase":"Adjusted Budget","financial_year":2021,"amount_type.code":"ADJB"},{"amount":344916920.0,"budget_phase":"Adjusted Budget","financial_year":2022,"amount_type.code":"ADJB"},{"amount":364325806.0,"budget_phase":"Adjusted Budget","financial_year":2023,"amount_type.code":"ADJB"},{"amount":391201408.0,"budget_phase":"Adjusted Budget","financial_year":2024,"amount_type.code":"ADJB"},{"amount":322082089.0,"budget_phase":"Audited Actual","financial_year":2021,"amount_type.code":"AUDA"},{"amount":323994687.0,"budget_phase":"Audited Actual","financial_year":2022,"amount_type.code":"AUDA"},{"amount":409711274.0,"budget_phase":"Audited Actual","financial_year":2023,"amount_type.code":"AUDA"},{"amount":349678021.0,"budget_phase":"Audited Actual","financial_year":2024,"amount_type.code":"AUDA"},{"amount":458723113.0,"budget_phase":"Audited Actual","financial_year":2025,"amount_type.code":"AUDA"},{"amount":436927775.0,"budget_phase":"Forecast 1 year ahead of budget year","financial_year":2026,"amount_type.code":"IBY1"},{"amount":431304330.0,"budget_phase":"Forecast 2 years ahead of budget year","financial_year":2027,"amount_type.code":"IBY2"},{"amount":334389351.0,"budget_phase":"Original Budget","financial_year":2021,"amount_type.code":"ORGB"},{"amount":341521771.0,"budget_phase":"Original Budget","financial_year":2022,"amount_type.code":"ORGB"},{"amount":365039317.0,"budget_phase":"Original Budget","financial_year":2023,"amount_type.code":"ORGB"},{"amount":389072253.0,"budget_phase":"Original Budget","financial_year":2024,"amount_type.code":"ORGB"},{"amount":432902565.0,"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":-42.59,"overunder":"under","cube_version":"v2"},{"date":2023,"rating":"ave","result":-9.33,"overunder":"under","cube_version":"v2"},{"date":2022,"rating":"bad","result":-88.58,"overunder":"under","cube_version":"v2"},{"date":2021,"rating":"bad","result":-17.55,"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":68960731.0,"amount_type":"AUDA"},{"date":"2024","item":"Service Charges","amount":37518573.0,"amount_type":"AUDA"},{"date":"2024","item":"Rental income","amount":604906.0,"amount_type":"AUDA"},{"date":"2024","item":"Interest and investments","amount":10182360.0,"amount_type":"AUDA"},{"date":"2024","item":"Licenses and Permits","amount":3997903.0,"amount_type":"AUDA"},{"date":"2024","item":"Other","amount":10962352.0,"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":37.82},{"date":2023,"rating":"","result":30.28},{"date":2022,"rating":"","result":36.99},{"date":2021,"rating":"","result":35.88}],"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":"ave","result":-10.6,"overunder":"under","cube_version":"v2"},{"date":2023,"rating":"ave","result":12.5,"overunder":"over","cube_version":"v2"},{"date":2022,"rating":"ave","result":-6.1,"overunder":"under","cube_version":"v2"},{"date":2021,"rating":"ave","result":-9.8,"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":0.9,"cube_version":"v2"},{"date":2023,"rating":"bad","result":0.54,"cube_version":"v2"},{"date":2022,"rating":"bad","result":1.7,"cube_version":"v2"},{"date":2021,"rating":"bad","result":1.61,"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":13.54},{"date":2023,"rating":"","result":14.94},{"date":2022,"rating":"","result":18.81},{"date":2021,"rating":"","result":19.51}],"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":67.78,"amount_type":"AUDA","cube_version":"v2"},{"date":"2023","year":2023,"rating":"good","result":96.32,"amount_type":"AUDA","cube_version":"v2"},{"date":"2022","year":2022,"rating":"good","result":141.59,"amount_type":"AUDA","cube_version":"v2"},{"date":"2021","year":2021,"rating":"bad","result":47.55,"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":17687743.0},{"year":2022,"value":16366668.0},{"year":2023,"value":18028859.0},{"year":2024,"value":19581827.0},{"year":2025,"value":20014965.0}],"category":"Community & Social Services"},{"values":[{"year":2021,"value":65692441.0},{"year":2022,"value":82910843.0},{"year":2023,"value":87092554.0},{"year":2024,"value":94625202.0},{"year":2025,"value":116252902.0}],"category":"Electricity "},{"values":[{"year":2021,"value":189928628.0},{"year":2022,"value":169931180.0},{"year":2023,"value":260662464.0},{"year":2024,"value":180541035.0},{"year":2025,"value":251935188.0}],"category":"Governance, Administration, Planning and Development"},{"values":[{"year":2021,"value":28634445.0},{"year":2022,"value":24680583.0},{"year":2023,"value":22377255.0},{"year":2024,"value":22567000.0},{"year":2025,"value":35090428.0}],"category":"Road Transport"},{"values":[{"year":2021,"value":20138832.0},{"year":2022,"value":30105413.0},{"year":2023,"value":21550142.0},{"year":2024,"value":32289590.0},{"year":2025,"value":35429630.0}],"category":"Waste Management"},{"values":[{"year":2024,"value":73367.0}],"category":"Waste Water Management"}],"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":"LIM352"}]}],"code":"LIM351"},"muni_contact":{"url":"http://www.blouberg.gov.za","phone_number":"015 505 7100","street_address_1":"2nd Building","street_address_2":"Dendron Road","street_address_3":"Senwabarwana","street_address_4":"0790"},"mayoral_staff":{"officials":[{"name":"Thamaga M","role":"Mayor/Executive Mayor","email":"thamagam@blouberg.gov.za","title":"Mr","secretary":{"name":"Masedi Matlapu","role":"Secretary of Mayor/Executive Mayor","email":"matlapum@blouberg.gov.za","title":"Ms","fax_number":"015 505 0296","office_phone":"015 505 7191"},"fax_number":"015 505 0296","office_phone":"015 505 7191"},{"name":"Ramothwala","role":"Municipal Manager","email":"ramothwalar@blouberg.gov.za","title":"Mr","secretary":{"name":"Simon","role":"Secretary of Municipal Manager","email":"mathebas@blouberg.gov.za","title":"Mr","fax_number":"015 505 0296","office_phone":"015 505 7121"},"fax_number":"015 505 0296","office_phone":"015 505 7163"},{"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":"Mulatwa","role":"Chief Financial Officer","email":"mulatwat@blouberg.gov.za","title":"Ms","secretary":{"name":"Lehong Ka","role":"Secretary of Financial Manager","email":"lehongk@blouberg.gov.za","title":"Ms","fax_number":"015 505 0296","office_phone":"015 505 7157"},"fax_number":"015 505 0296","office_phone":"015 505 7147"}],"updated_date":"October 2026"},"audit_opinions":{"values":[{"date":2024,"rating":"qualified","result":"Qualified","report_url":"https://lg.treasury.gov.za/supportingdocs/LIM351/LIM351_Audit%20Report_2024_Y_20250115T091029Z_ribam.pdf"},{"date":2023,"rating":"qualified","result":"Qualified","report_url":"https://lg.treasury.gov.za/supportingdocs/LIM351/LIM351_Audit%20Report_2023_Y_20231207T103714Z_ribam.pdf"},{"date":2022,"rating":"unqualified_emphasis_of_matter","result":"Unqualified - Emphasis of Matter items","report_url":"https://lg.treasury.gov.za/supportingdocs/LIM351/LIM351_Audit%20Report_2022_Y_20230911T113731Z_ribam.pdf"},{"date":2021,"rating":"unqualified_emphasis_of_matter","result":"Unqualified - Emphasis of Matter items","report_url":""}]}}