{"indicators":{"grants":{"totals":{"2021":{"ACT":{"equitable_share":24548000.0,"national_conditional_grants":17935806.0},"ORGB":{"equitable_share":155455000.0,"national_conditional_grants":41999000.0},"SCHD":{"national_conditional_grants":41599000.0},"TRFR":{"national_conditional_grants":27888000.0}},"2022":{"ORGB":{"equitable_share":162471000.0,"national_conditional_grants":74989000.0},"SCHD":{"national_conditional_grants":48641000.0},"TRFR":{"national_conditional_grants":38499000.0}},"2023":{"ORGB":{"equitable_share":178826000.0,"national_conditional_grants":52230000.0},"SCHD":{"national_conditional_grants":71230000.0},"TRFR":{"national_conditional_grants":61231000.0}},"2024":{"ACT":{"national_conditional_grants":48015000.0},"ORGB":{"equitable_share":191533000.0,"national_conditional_grants":80705000.0},"SCHD":{"national_conditional_grants":87495000.0},"TRFR":{"national_conditional_grants":48015000.0}}},"snapshot_date":{"year":2025,"quarter":"3"},"equitable_share":{"2021":[{"amount.sum":24548000.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ACT","financial_year_end.year":2021},{"amount.sum":155455000.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ORGB","financial_year_end.year":2021}],"2022":[{"amount.sum":162471000.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ORGB","financial_year_end.year":2022}],"2023":[{"amount.sum":178826000.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ORGB","financial_year_end.year":2023}],"2024":[{"amount.sum":191533000.0,"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":596000.0,"grant.code":"DRG","grant.label":"Municipal Disaster Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":596000.0,"grant.code":"DRG","grant.label":"Municipal Disaster Grant","amount_type.code":"TRFR","financial_year_end.year":2021},{"amount.sum":3600000.0,"grant.code":"EEDG","grant.label":"Energy Efficiency and Demand Side Management (Municipal) Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":1000000.0,"grant.code":"EEDG","grant.label":"Energy Efficiency and Demand Side Management (Municipal) Grant","amount_type.code":"TRFR","financial_year_end.year":2021},{"amount.sum":157038.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"ACT","financial_year_end.year":2021},{"amount.sum":3000000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":3000000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"TRFR","financial_year_end.year":2021},{"amount.sum":17730856.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"ACT","financial_year_end.year":2021},{"amount.sum":33238000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":23000000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2021},{"amount.sum":47912.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"ACT","financial_year_end.year":2021},{"amount.sum":1165000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":292000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"TRFR","financial_year_end.year":2021}],"2022":[{"amount.sum":4015000.0,"grant.code":"EEDG","grant.label":"Energy Efficiency and Demand Side Management (Municipal) Grant","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":4015000.0,"grant.code":"EEDG","grant.label":"Energy Efficiency and Demand Side Management (Municipal) Grant","amount_type.code":"TRFR","financial_year_end.year":2022},{"amount.sum":3100000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":3100000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"TRFR","financial_year_end.year":2022},{"amount.sum":10142000.0,"grant.code":"IN7G","grant.label":"Integrated National Electrification Programme (Allocation in-kind) Grant","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":30189000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":30189000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2022},{"amount.sum":1195000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":1195000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"TRFR","financial_year_end.year":2022}],"2023":[{"amount.sum":3100000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":3100000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"TRFR","financial_year_end.year":2023},{"amount.sum":9999000.0,"grant.code":"IN7G","grant.label":"Integrated National Electrification Programme (Allocation in-kind) Grant","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":56821000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":56821000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2023},{"amount.sum":1310000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":1310000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"TRFR","financial_year_end.year":2023}],"2024":[{"amount.sum":5600000.0,"grant.code":"EEDG","grant.label":"Energy Efficiency and Demand Side Management (Municipal) Grant","amount_type.code":"ACT","financial_year_end.year":2024},{"amount.sum":5600000.0,"grant.code":"EEDG","grant.label":"Energy Efficiency and Demand Side Management (Municipal) Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":5600000.0,"grant.code":"EEDG","grant.label":"Energy Efficiency and Demand Side Management (Municipal) Grant","amount_type.code":"TRFR","financial_year_end.year":2024},{"amount.sum":3100000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"ACT","financial_year_end.year":2024},{"amount.sum":3100000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":3100000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"TRFR","financial_year_end.year":2024},{"amount.sum":39480000.0,"grant.code":"IN7G","grant.label":"Integrated National Electrification Programme (Allocation in-kind) Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":36755000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"ACT","financial_year_end.year":2024},{"amount.sum":36755000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":36755000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2024},{"amount.sum":2560000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"ACT","financial_year_end.year":2024},{"amount.sum":2560000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":2560000.0,"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":425339785.0,"cube_version":"v2"},{"date":2023,"rating":"good","result":385274930.0,"cube_version":"v2"},{"date":2022,"rating":"good","result":341085850.0,"cube_version":"v2"},{"date":2021,"rating":"good","result":445256135.0,"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":11.2,"cube_version":"v2"},{"date":2023,"rating":"good","result":13.7,"cube_version":"v2"},{"date":2022,"rating":"good","result":14.1,"cube_version":"v2"},{"date":2021,"rating":"good","result":19.9,"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":539010723.0,"rating":"good","result":2.5,"amount_type":"AUDA","liabilities":215451987.0,"cube_version":"v2"},{"date":2023,"year":2023,"assets":488806471.0,"rating":"good","result":2.78,"amount_type":"AUDA","liabilities":175852147.0,"cube_version":"v2"},{"date":2022,"year":2022,"assets":417878507.0,"rating":"good","result":2.73,"amount_type":"AUDA","liabilities":152966541.0,"cube_version":"v2"},{"date":2021,"year":2021,"assets":449258837.0,"rating":"good","result":2.73,"amount_type":"AUDA","liabilities":164673040.0,"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":301459371.0,"date":"2024","year":2024,"rating":"good","result":1.4,"amount_type":"ACT","liabilities":215451987.0,"cube_version":"v2","call_investment_deposits":0},{"cash":260626543.0,"date":"2023","year":2023,"rating":"good","result":1.48,"amount_type":"ACT","liabilities":175852147.0,"cube_version":"v2","call_investment_deposits":0},{"cash":206107905.0,"date":"2022","year":2022,"rating":"good","result":1.35,"amount_type":"ACT","liabilities":152966541.0,"cube_version":"v2","call_investment_deposits":0},{"cash":272733318.0,"date":"2021","year":2021,"rating":"good","result":1.66,"amount_type":"ACT","liabilities":164673040.0,"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":253637501.0,"percent":55.57},"total":456430501.0,"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":202793000.0,"percent":44.43}},"uifw_expenditure":{"ref":{"url":"http://mfma.treasury.gov.za/Circulars/Pages/Circular71.aspx","title":"Circular 71"},"values":[{"date":2024,"rating":"bad","result":5.08,"cube_version":"v2"},{"date":2023,"rating":"bad","result":16.74,"cube_version":"v2"},{"date":2022,"rating":"bad","result":19.11,"cube_version":"v2"},{"date":2021,"rating":"bad","result":4.06,"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":13459.0,"comparison":"Original to adjusted budget","percent_changed":9.58},{"item":"Fines","amount":224702.0,"comparison":"Original budget to audited outcome","percent_changed":160.01},{"item":"Government Transfers","amount":29874000.0,"comparison":"Original to adjusted budget","percent_changed":18.26},{"item":"Government Transfers","amount":29870978.0,"comparison":"Original budget to audited outcome","percent_changed":18.26},{"item":"Interest and investments","amount":-1875427.0,"comparison":"Original to adjusted budget","percent_changed":-15.29},{"item":"Interest and investments","amount":-3415911.0,"comparison":"Original budget to audited outcome","percent_changed":-27.85},{"item":"Licenses and Permits","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Licenses and Permits","amount":-335726.0,"comparison":"Original budget to audited outcome","percent_changed":-6.58},{"item":"Other","amount":-68566.0,"comparison":"Original to adjusted budget","percent_changed":-5.91},{"item":"Other","amount":8188335.0,"comparison":"Original budget to audited outcome","percent_changed":705.5},{"item":"Property rates","amount":991569.0,"comparison":"Original to adjusted budget","percent_changed":2.53},{"item":"Property rates","amount":969267.0,"comparison":"Original budget to audited outcome","percent_changed":2.48},{"item":"Rental income","amount":-17235.0,"comparison":"Original to adjusted budget","percent_changed":-9.05},{"item":"Rental income","amount":-15075.0,"comparison":"Original budget to audited outcome","percent_changed":-7.92},{"item":"Service Charges","amount":1080486.0,"comparison":"Original to adjusted budget","percent_changed":1.57},{"item":"Service Charges","amount":-3184439.0,"comparison":"Original budget to audited outcome","percent_changed":-4.63}],"2022":[{"item":"Fines","amount":-50700.0,"comparison":"Original to adjusted budget","percent_changed":-31.65},{"item":"Fines","amount":402262.0,"comparison":"Original budget to audited outcome","percent_changed":251.1},{"item":"Government Transfers","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Government Transfers","amount":-2.0,"comparison":"Original budget to audited outcome","percent_changed":0.0},{"item":"Interest and investments","amount":677054.0,"comparison":"Original to adjusted budget","percent_changed":7.4},{"item":"Interest and investments","amount":1977640.0,"comparison":"Original budget to audited outcome","percent_changed":21.61},{"item":"Licenses and Permits","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Licenses and Permits","amount":847061.0,"comparison":"Original budget to audited outcome","percent_changed":15.95},{"item":"Other","amount":-106024.0,"comparison":"Original to adjusted budget","percent_changed":-9.41},{"item":"Other","amount":8355959.0,"comparison":"Original budget to audited outcome","percent_changed":741.54},{"item":"Property rates","amount":-88704.0,"comparison":"Original to adjusted budget","percent_changed":-0.21},{"item":"Property rates","amount":-39822.0,"comparison":"Original budget to audited outcome","percent_changed":-0.1},{"item":"Rental income","amount":-9000.0,"comparison":"Original to adjusted budget","percent_changed":-4.99},{"item":"Rental income","amount":-39765.0,"comparison":"Original budget to audited outcome","percent_changed":-22.06},{"item":"Service Charges","amount":-1779044.0,"comparison":"Original to adjusted budget","percent_changed":-2.11},{"item":"Service Charges","amount":-11744489.0,"comparison":"Original budget to audited outcome","percent_changed":-13.91}],"2023":[{"item":"Fines","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Fines","amount":2759274.0,"comparison":"Original budget to audited outcome","percent_changed":1762.26},{"item":"Government Transfers","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Government Transfers","amount":25.0,"comparison":"Original budget to audited outcome","percent_changed":0.0},{"item":"Interest and investments","amount":7666000.0,"comparison":"Original to adjusted budget","percent_changed":74.44},{"item":"Interest and investments","amount":15522978.0,"comparison":"Original budget to audited outcome","percent_changed":150.73},{"item":"Licenses and Permits","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Licenses and Permits","amount":156874.0,"comparison":"Original budget to audited outcome","percent_changed":2.82},{"item":"Other","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Other","amount":16188940.0,"comparison":"Original budget to audited outcome","percent_changed":1484.16},{"item":"Property rates","amount":-3600000.0,"comparison":"Original to adjusted budget","percent_changed":-7.8},{"item":"Property rates","amount":-5176400.0,"comparison":"Original budget to audited outcome","percent_changed":-11.22},{"item":"Rental income","amount":-1151.0,"comparison":"Original to adjusted budget","percent_changed":-0.64},{"item":"Rental income","amount":38966.0,"comparison":"Original budget to audited outcome","percent_changed":21.71},{"item":"Service Charges","amount":-3019223.0,"comparison":"Original to adjusted budget","percent_changed":-3.36},{"item":"Service Charges","amount":-19059986.0,"comparison":"Original budget to audited outcome","percent_changed":-21.21}],"2024":[{"item":"Fines","amount":-87400.0,"comparison":"Original to adjusted budget","percent_changed":-42.24},{"item":"Fines","amount":899380.0,"comparison":"Original budget to audited outcome","percent_changed":434.65},{"item":"Government Transfers","amount":343000.0,"comparison":"Original to adjusted budget","percent_changed":0.17},{"item":"Government Transfers","amount":343001.0,"comparison":"Original budget to audited outcome","percent_changed":0.17},{"item":"Interest and investments","amount":14161805.0,"comparison":"Original to adjusted budget","percent_changed":59.35},{"item":"Interest and investments","amount":14437854.0,"comparison":"Original budget to audited outcome","percent_changed":60.5},{"item":"Licenses and Permits","amount":-5817965.0,"comparison":"Original to adjusted budget","percent_changed":-99.83},{"item":"Licenses and Permits","amount":-226891.0,"comparison":"Original budget to audited outcome","percent_changed":-3.89},{"item":"Other","amount":5453576.0,"comparison":"Original to adjusted budget","percent_changed":476.95},{"item":"Other","amount":75610725.0,"comparison":"Original budget to audited outcome","percent_changed":6612.67},{"item":"Property rates","amount":-585065.0,"comparison":"Original to adjusted budget","percent_changed":-1.17},{"item":"Property rates","amount":5328009.0,"comparison":"Original budget to audited outcome","percent_changed":10.66},{"item":"Rental income","amount":-96765.0,"comparison":"Original to adjusted budget","percent_changed":-51.57},{"item":"Rental income","amount":-119994.0,"comparison":"Original budget to audited outcome","percent_changed":-63.95},{"item":"Service Charges","amount":-6366983.0,"comparison":"Original to adjusted budget","percent_changed":-6.91},{"item":"Service Charges","amount":-15668154.0,"comparison":"Original budget to audited outcome","percent_changed":-17.0}]},"income_time_series":[{"amount":320439868.0,"budget_phase":"Adjusted Budget","financial_year":2021,"amount_type.code":"ADJB"},{"amount":311570415.0,"budget_phase":"Adjusted Budget","financial_year":2022,"amount_type.code":"ADJB"},{"amount":337588820.0,"budget_phase":"Adjusted Budget","financial_year":2023,"amount_type.code":"ADJB"},{"amount":382830774.0,"budget_phase":"Adjusted Budget","financial_year":2024,"amount_type.code":"ADJB"},{"amount":322743713.0,"budget_phase":"Audited Actual","financial_year":2021,"amount_type.code":"AUDA"},{"amount":312685677.0,"budget_phase":"Audited Actual","financial_year":2022,"amount_type.code":"AUDA"},{"amount":346973865.0,"budget_phase":"Audited Actual","financial_year":2023,"amount_type.code":"AUDA"},{"amount":456430501.0,"budget_phase":"Audited Actual","financial_year":2024,"amount_type.code":"AUDA"},{"amount":416867681.0,"budget_phase":"Audited Actual","financial_year":2025,"amount_type.code":"AUDA"},{"amount":400392361.0,"budget_phase":"Forecast 1 year ahead of budget year","financial_year":2026,"amount_type.code":"IBY1"},{"amount":402598728.0,"budget_phase":"Forecast 2 years ahead of budget year","financial_year":2027,"amount_type.code":"IBY2"},{"amount":290441582.0,"budget_phase":"Original Budget","financial_year":2021,"amount_type.code":"ORGB"},{"amount":312926833.0,"budget_phase":"Original Budget","financial_year":2022,"amount_type.code":"ORGB"},{"amount":336543194.0,"budget_phase":"Original Budget","financial_year":2023,"amount_type.code":"ORGB"},{"amount":375826571.0,"budget_phase":"Original Budget","financial_year":2024,"amount_type.code":"ORGB"},{"amount":396909290.0,"budget_phase":"Original Budget","financial_year":2025,"amount_type.code":"ORGB"}],"spending_adjustments":{"2021":[{"item":"Bulk purchases","amount":1300000.0,"comparison":"Original to adjusted budget","percent_changed":3.1},{"item":"Bulk purchases","amount":460491.0,"comparison":"Original budget to audited outcome","percent_changed":1.1},{"item":"Contracted services","amount":5158721.0,"comparison":"Original to adjusted budget","percent_changed":12.74},{"item":"Contracted services","amount":-11598874.0,"comparison":"Original budget to audited outcome","percent_changed":-28.65},{"item":"Employee related costs","amount":1491801.0,"comparison":"Original to adjusted budget","percent_changed":1.53},{"item":"Employee related costs","amount":-8639230.0,"comparison":"Original budget to audited outcome","percent_changed":-8.86},{"item":"Finance charges","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Finance charges","amount":3344939.0,"comparison":"Original budget to audited outcome","percent_changed":31841.4},{"item":"Other","amount":3093098.0,"comparison":"Original to adjusted budget","percent_changed":2.74},{"item":"Other","amount":-21032950.0,"comparison":"Original budget to audited outcome","percent_changed":-18.64},{"item":"Remuneration of councillors","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Remuneration of councillors","amount":-2324408.0,"comparison":"Original budget to audited outcome","percent_changed":-14.88}],"2022":[{"item":"Bulk purchases","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Bulk purchases","amount":-1518957.0,"comparison":"Original budget to audited outcome","percent_changed":-3.05},{"item":"Contracted services","amount":2336254.0,"comparison":"Original to adjusted budget","percent_changed":4.79},{"item":"Contracted services","amount":-9921848.0,"comparison":"Original budget to audited outcome","percent_changed":-20.33},{"item":"Employee related costs","amount":289964.0,"comparison":"Original to adjusted budget","percent_changed":0.27},{"item":"Employee related costs","amount":-14539625.0,"comparison":"Original budget to audited outcome","percent_changed":-13.72},{"item":"Finance charges","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Finance charges","amount":2820745.0,"comparison":"Original budget to audited outcome","percent_changed":25819.18},{"item":"Other","amount":1682062.0,"comparison":"Original to adjusted budget","percent_changed":1.38},{"item":"Other","amount":-26206424.0,"comparison":"Original budget to audited outcome","percent_changed":-21.55},{"item":"Remuneration of councillors","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Remuneration of councillors","amount":-3486562.0,"comparison":"Original budget to audited outcome","percent_changed":-20.86}],"2023":[{"item":"Bulk purchases","amount":-2481835.0,"comparison":"Original to adjusted budget","percent_changed":-4.47},{"item":"Bulk purchases","amount":-8622319.0,"comparison":"Original budget to audited outcome","percent_changed":-15.54},{"item":"Contracted services","amount":12249828.0,"comparison":"Original to adjusted budget","percent_changed":23.14},{"item":"Contracted services","amount":-1832103.0,"comparison":"Original budget to audited outcome","percent_changed":-3.46},{"item":"Employee related costs","amount":297672.0,"comparison":"Original to adjusted budget","percent_changed":0.27},{"item":"Employee related costs","amount":-19772248.0,"comparison":"Original budget to audited outcome","percent_changed":-17.7},{"item":"Finance charges","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Finance charges","amount":1834586.0,"comparison":"Original budget to audited outcome","percent_changed":91.73},{"item":"Other","amount":1513394.0,"comparison":"Original to adjusted budget","percent_changed":1.13},{"item":"Other","amount":-4357087.0,"comparison":"Original budget to audited outcome","percent_changed":-3.26},{"item":"Remuneration of councillors","amount":641196.0,"comparison":"Original to adjusted budget","percent_changed":3.69},{"item":"Remuneration of councillors","amount":-3456865.0,"comparison":"Original budget to audited outcome","percent_changed":-19.88}],"2024":[{"item":"Bulk purchases","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Bulk purchases","amount":6886156.0,"comparison":"Original budget to audited outcome","percent_changed":13.77},{"item":"Contracted services","amount":601404.0,"comparison":"Original to adjusted budget","percent_changed":0.89},{"item":"Contracted services","amount":-11859287.0,"comparison":"Original budget to audited outcome","percent_changed":-17.56},{"item":"Employee related costs","amount":-2572086.0,"comparison":"Original to adjusted budget","percent_changed":-2.27},{"item":"Employee related costs","amount":-4498009.0,"comparison":"Original budget to audited outcome","percent_changed":-3.97},{"item":"Finance charges","amount":706000.0,"comparison":"Original to adjusted budget","percent_changed":33.72},{"item":"Finance charges","amount":4481555.0,"comparison":"Original budget to audited outcome","percent_changed":214.02},{"item":"Other","amount":25224539.0,"comparison":"Original to adjusted budget","percent_changed":20.03},{"item":"Other","amount":87007512.0,"comparison":"Original budget to audited outcome","percent_changed":69.1},{"item":"Remuneration of councillors","amount":-1894052.0,"comparison":"Original to adjusted budget","percent_changed":-11.22},{"item":"Remuneration of councillors","amount":-1823542.0,"comparison":"Original budget to audited outcome","percent_changed":-10.81}]},"spending_time_series":[{"amount":319573556.0,"budget_phase":"Adjusted Budget","financial_year":2021,"amount_type.code":"ADJB"},{"amount":347201748.0,"budget_phase":"Adjusted Budget","financial_year":2022,"amount_type.code":"ADJB"},{"amount":385465672.0,"budget_phase":"Adjusted Budget","financial_year":2023,"amount_type.code":"ADJB"},{"amount":397731458.0,"budget_phase":"Adjusted Budget","financial_year":2024,"amount_type.code":"ADJB"},{"amount":268739904.0,"budget_phase":"Audited Actual","financial_year":2021,"amount_type.code":"AUDA"},{"amount":290040797.0,"budget_phase":"Audited Actual","financial_year":2022,"amount_type.code":"AUDA"},{"amount":337039381.0,"budget_phase":"Audited Actual","financial_year":2023,"amount_type.code":"AUDA"},{"amount":455860038.0,"budget_phase":"Audited Actual","financial_year":2024,"amount_type.code":"AUDA"},{"amount":410900246.0,"budget_phase":"Audited Actual","financial_year":2025,"amount_type.code":"AUDA"},{"amount":438368586.0,"budget_phase":"Forecast 1 year ahead of budget year","financial_year":2026,"amount_type.code":"IBY1"},{"amount":459413574.0,"budget_phase":"Forecast 2 years ahead of budget year","financial_year":2027,"amount_type.code":"IBY2"},{"amount":308529936.0,"budget_phase":"Original Budget","financial_year":2021,"amount_type.code":"ORGB"},{"amount":342893468.0,"budget_phase":"Original Budget","financial_year":2022,"amount_type.code":"ORGB"},{"amount":373245417.0,"budget_phase":"Original Budget","financial_year":2023,"amount_type.code":"ORGB"},{"amount":375665653.0,"budget_phase":"Original Budget","financial_year":2024,"amount_type.code":"ORGB"},{"amount":426239466.0,"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":"good","result":-2.77,"overunder":"under","cube_version":"v2"},{"date":2023,"rating":"ave","result":-6.73,"overunder":"under","cube_version":"v2"},{"date":2022,"rating":"bad","result":-23.16,"overunder":"under","cube_version":"v2"},{"date":2021,"rating":"good","result":-0.24,"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":55328009.0,"amount_type":"AUDA"},{"date":"2024","item":"Service Charges","amount":76479906.0,"amount_type":"AUDA"},{"date":"2024","item":"Rental income","amount":67644.0,"amount_type":"AUDA"},{"date":"2024","item":"Interest and investments","amount":38300318.0,"amount_type":"AUDA"},{"date":"2024","item":"Fines","amount":1106302.0,"amount_type":"AUDA"},{"date":"2024","item":"Licenses and Permits","amount":5601175.0,"amount_type":"AUDA"},{"date":"2024","item":"Other","amount":76754147.0,"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":23.86},{"date":2023,"rating":"","result":27.27},{"date":2022,"rating":"","result":31.53},{"date":2021,"rating":"","result":33.09}],"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":14.6,"overunder":"over","cube_version":"v2"},{"date":2023,"rating":"ave","result":-12.6,"overunder":"under","cube_version":"v2"},{"date":2022,"rating":"bad","result":-16.5,"overunder":"under","cube_version":"v2"},{"date":2021,"rating":"bad","result":-15.9,"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":2.0,"cube_version":"v2"},{"date":2023,"rating":"bad","result":1.57,"cube_version":"v2"},{"date":2022,"rating":"bad","result":1.22,"cube_version":"v2"},{"date":2021,"rating":"bad","result":0.92,"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":12.21},{"date":2023,"rating":"","result":15.17},{"date":2022,"rating":"","result":13.4},{"date":2021,"rating":"","result":10.75}],"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":"good","result":97.34,"amount_type":"AUDA","cube_version":"v2"},{"date":"2023","year":2023,"rating":"good","result":96.41,"amount_type":"AUDA","cube_version":"v2"},{"date":"2022","year":2022,"rating":"good","result":104.27,"amount_type":"AUDA","cube_version":"v2"},{"date":"2021","year":2021,"rating":"good","result":106.75,"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":7350140.0},{"year":2022,"value":7083909.0},{"year":2023,"value":9857241.0},{"year":2024,"value":10088182.0},{"year":2025,"value":10904121.0}],"category":"Community & Social Services"},{"values":[{"year":2021,"value":53855260.0},{"year":2022,"value":60535556.0},{"year":2023,"value":60691156.0},{"year":2024,"value":80658552.0},{"year":2025,"value":83782749.0}],"category":"Electricity "},{"values":[{"year":2021,"value":180783844.0},{"year":2022,"value":191317380.0},{"year":2023,"value":234901435.0},{"year":2024,"value":266374770.0},{"year":2025,"value":279577352.0}],"category":"Governance, Administration, Planning and Development"},{"values":[{"year":2021,"value":4874963.0},{"year":2022,"value":4816797.0},{"year":2023,"value":3640934.0},{"year":2024,"value":3333232.0},{"year":2025,"value":3113235.0}],"category":"Health"},{"values":[{"year":2021,"value":4537423.0},{"year":2022,"value":3828669.0},{"year":2023,"value":3346740.0},{"year":2024,"value":65205734.0},{"year":2025,"value":6596839.0}],"category":"Housing"},{"values":[{"year":2021,"value":11095611.0},{"year":2022,"value":12296368.0},{"year":2023,"value":15197752.0},{"year":2024,"value":20993062.0},{"year":2025,"value":23162207.0}],"category":"Road Transport"},{"values":[{"year":2021,"value":1164327.0},{"year":2022,"value":2094129.0},{"year":2023,"value":2547343.0},{"year":2024,"value":1066347.0},{"year":2025,"value":1409316.0}],"category":"Sport And Recreation"},{"values":[{"year":2021,"value":5078336.0},{"year":2022,"value":8067989.0},{"year":2023,"value":6856780.0},{"year":2024,"value":8140159.0},{"year":2025,"value":2354427.0}],"category":"Waste 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":[],"code":"LIM471"},"muni_contact":{"url":"http://www.ephraimmogalelm.gov.za","phone_number":"013 261 8400","street_address_1":"Civic Centre","street_address_2":"13 Ficus Street","street_address_3":"Marble Hall","street_address_4":"0450"},"mayoral_staff":{"officials":[{"name":"Given Marasekeng Hlalithi Moimana","role":"Mayor/Executive Mayor","email":"gmoimana@emogalelm.gov.za","title":"Mr","secretary":{"name":"Itumeleng Boshomane","role":"Secretary of Mayor/Executive Mayor","email":"iboshomane@emogalelm.gov.za","title":"Ms","fax_number":"013 261 2985","office_phone":"013 261 8405"},"fax_number":"013 261 2985","office_phone":"013 261 8487"},{"name":"Mogobadi Erick Moropa","role":"Municipal Manager","email":"mmoropa@emogalelm.gov.za","title":"Mr","secretary":{"name":"Rebecca  Refilwe Kekana","role":"Secretary of Municipal Manager","email":"rkekana@emogalelm.gov.za","title":"Ms","fax_number":"013 261 2985","office_phone":"013 261 8401"},"fax_number":"013 261 2985","office_phone":"013 261 8403"},{"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":"Tumelo Thabo Modisane","role":"Chief Financial Officer","email":"tmodisane@emogalelm.gov.za","title":"Mr","secretary":{"name":"Annikie Khumoitsile  Makgopa","role":"Secretary of Financial Manager","email":"kmakgopa@emogalelm.gov.za","title":"Mrs","fax_number":"013 261 2985","office_phone":"013 261 8467"},"fax_number":"013 261 2985","office_phone":"013 261 8447"}],"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/LIM471/LIM471_Audit%20Report_2024_Y_20250627T112340Z_kmabija.pdf"},{"date":2023,"rating":"unqualified_emphasis_of_matter","result":"Unqualified - Emphasis of Matter items","report_url":""},{"date":2022,"rating":"qualified","result":"Qualified","report_url":"https://lg.treasury.gov.za/supportingdocs/LIM471/LIM471_Audit%20Report_2022_Y_20230209T004805Z_jmadisha.pdf"},{"date":2021,"rating":"unqualified_emphasis_of_matter","result":"Unqualified - Emphasis of Matter items","report_url":"https://lg.treasury.gov.za/supportingdocs/LIM471/LIM471_Audit%20Report_2021_Y_20220422T121544Z_kmabija.pdf"}]}}