{"indicators":{"grants":{"totals":{"2021":{"ACT":{"national_conditional_grants":16361355.0},"ORGB":{"equitable_share":189302000.0,"national_conditional_grants":155863000.0},"SCHD":{"national_conditional_grants":154663000.0},"TRFR":{"national_conditional_grants":44110000.0}},"2022":{"ACT":{"national_conditional_grants":120827109.0},"ORGB":{"equitable_share":199442000.0,"national_conditional_grants":217827000.0},"SCHD":{"national_conditional_grants":322827000.0},"TRFR":{"national_conditional_grants":311704000.0}},"2023":{"ACT":{"national_conditional_grants":-1766000.0},"ORGB":{"equitable_share":227520000.0,"provincial_transfers":6225000.0,"national_conditional_grants":312111000.0},"SCHD":{"national_conditional_grants":312111000.0},"TRFR":{"national_conditional_grants":303821000.0}},"2024":{"ACT":{"national_conditional_grants":-299008.0},"ORGB":{"equitable_share":252878000.0,"national_conditional_grants":178725000.0},"SCHD":{"national_conditional_grants":184226000.0},"TRFR":{"national_conditional_grants":165802000.0}}},"snapshot_date":{"year":2025,"quarter":"3"},"equitable_share":{"2021":[{"amount.sum":189302000.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ORGB","financial_year_end.year":2021}],"2022":[{"amount.sum":199442000.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ORGB","financial_year_end.year":2022}],"2023":[{"amount.sum":227520000.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ORGB","financial_year_end.year":2023}],"2024":[{"amount.sum":252878000.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ORGB","financial_year_end.year":2024}]},"provincial_transfers":{"2023":[{"amount.sum":6225000.0,"grant.code":"0004","grant.label":"Public Works, Roads and Transport","amount_type.code":"ORGB","financial_year_end.year":2023}]},"national_conditional_grants":{"2021":[{"amount.sum":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":80527.0,"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":6397609.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"ACT","financial_year_end.year":2021},{"amount.sum":52366000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":20000000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2021},{"amount.sum":1200000.0,"grant.code":"MSIG","grant.label":"Municipal Systems Improvement Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":10965.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"ACT","financial_year_end.year":2021},{"amount.sum":2650000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":663000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"TRFR","financial_year_end.year":2021},{"amount.sum":75000000.0,"grant.code":"RBIG","grant.label":"Regional Bulk Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":10000000.0,"grant.code":"RBIG","grant.label":"Regional Bulk Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2021},{"amount.sum":9872254.0,"grant.code":"WSIG","grant.label":"Water Services Infrastructure Grant","amount_type.code":"ACT","financial_year_end.year":2021},{"amount.sum":20000000.0,"grant.code":"WSIG","grant.label":"Water Services Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":10000000.0,"grant.code":"WSIG","grant.label":"Water Services Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2021}],"2022":[{"amount.sum":808511.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"ACT","financial_year_end.year":2022},{"amount.sum":3000000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":3000000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"TRFR","financial_year_end.year":2022},{"amount.sum":11123000.0,"grant.code":"IN7G","grant.label":"Integrated National Electrification Programme (Allocation in-kind) Grant","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":912395.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"ACT","financial_year_end.year":2022},{"amount.sum":10000000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":10000000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"TRFR","financial_year_end.year":2022},{"amount.sum":25825590.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"ACT","financial_year_end.year":2022},{"amount.sum":55638000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":55638000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2022},{"amount.sum":-282918.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"ACT","financial_year_end.year":2022},{"amount.sum":1986000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":1986000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"TRFR","financial_year_end.year":2022},{"amount.sum":82724723.0,"grant.code":"RBIG","grant.label":"Regional Bulk Infrastructure Grant","amount_type.code":"ACT","financial_year_end.year":2022},{"amount.sum":201080000.0,"grant.code":"RBIG","grant.label":"Regional Bulk Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":201080000.0,"grant.code":"RBIG","grant.label":"Regional Bulk Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2022},{"amount.sum":10838808.0,"grant.code":"WSIG","grant.label":"Water Services Infrastructure Grant","amount_type.code":"ACT","financial_year_end.year":2022},{"amount.sum":40000000.0,"grant.code":"WSIG","grant.label":"Water Services Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":40000000.0,"grant.code":"WSIG","grant.label":"Water Services Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2022}],"2023":[{"amount.sum":4000000.0,"grant.code":"EEDG","grant.label":"Energy Efficiency and Demand Side Management (Municipal) Grant","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":4000000.0,"grant.code":"EEDG","grant.label":"Energy Efficiency and Demand Side Management (Municipal) Grant","amount_type.code":"TRFR","financial_year_end.year":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":8290000.0,"grant.code":"IN7G","grant.label":"Integrated National Electrification Programme (Allocation in-kind) Grant","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":60055000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":60055000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2023},{"amount.sum":-1766000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"ACT","financial_year_end.year":2023},{"amount.sum":1766000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":1766000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"TRFR","financial_year_end.year":2023},{"amount.sum":175000000.0,"grant.code":"RBIG","grant.label":"Regional Bulk Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":175000000.0,"grant.code":"RBIG","grant.label":"Regional Bulk Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2023},{"amount.sum":60000000.0,"grant.code":"WSIG","grant.label":"Water Services Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":60000000.0,"grant.code":"WSIG","grant.label":"Water Services Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2023}],"2024":[{"amount.sum":16000000.0,"grant.code":"DRG","grant.label":"Municipal Disaster Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":16000000.0,"grant.code":"DRG","grant.label":"Municipal Disaster Grant","amount_type.code":"TRFR","financial_year_end.year":2024},{"amount.sum":7000000.0,"grant.code":"EEDG","grant.label":"Energy Efficiency and Demand Side Management (Municipal) Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":7000000.0,"grant.code":"EEDG","grant.label":"Energy Efficiency and Demand Side Management (Municipal) Grant","amount_type.code":"TRFR","financial_year_end.year":2024},{"amount.sum":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":18424000.0,"grant.code":"IN7G","grant.label":"Integrated National Electrification Programme (Allocation in-kind) Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":1211992.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"ACT","financial_year_end.year":2024},{"amount.sum":6800000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":6800000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"TRFR","financial_year_end.year":2024},{"amount.sum":58491000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":58491000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2024},{"amount.sum":-1511000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"ACT","financial_year_end.year":2024},{"amount.sum":1511000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":1511000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"TRFR","financial_year_end.year":2024},{"amount.sum":43000000.0,"grant.code":"RBIG","grant.label":"Regional Bulk Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":43000000.0,"grant.code":"RBIG","grant.label":"Regional Bulk Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2024},{"amount.sum":30000000.0,"grant.code":"WSIG","grant.label":"Water Services Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":30000000.0,"grant.code":"WSIG","grant.label":"Water Services Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2024}]}},"cash_balance":{"ref":{"url":"http://mfma.treasury.gov.za/Media_Releases/The%20state%20of%20local%20government%20finances/Pages/default.aspx","title":"State of Local Government Finances"},"values":[{"date":2024,"rating":"good","result":611331147.0,"cube_version":"v2"},{"date":2023,"rating":"good","result":1166411656.0,"cube_version":"v2"},{"date":2022,"rating":"good","result":928256839.0,"cube_version":"v2"},{"date":2021,"rating":"good","result":267567339.0,"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":"good","result":11.4,"cube_version":"v2"},{"date":2022,"rating":"good","result":9.6,"cube_version":"v2"},{"date":2021,"rating":"good","result":3.1,"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":1155637798.0,"rating":"bad","result":0.46,"amount_type":"AUDA","liabilities":2513553955.0,"cube_version":"v2"},{"date":2023,"year":2023,"assets":848861529.0,"rating":"bad","result":0.41,"amount_type":"AUDA","liabilities":2086245102.0,"cube_version":"v2"},{"date":2022,"year":2022,"assets":667132228.0,"rating":"bad","result":0.34,"amount_type":"AUDA","liabilities":1985756997.0,"cube_version":"v2"},{"date":2021,"year":2021,"assets":722250758.0,"rating":"bad","result":0.37,"amount_type":"AUDA","liabilities":1938158141.0,"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":59336340.0,"date":"2024","year":2024,"rating":"bad","result":0.02,"amount_type":"ACT","liabilities":2513553955.0,"cube_version":"v2","call_investment_deposits":0},{"cash":78704966.0,"date":"2023","year":2023,"rating":"bad","result":0.04,"amount_type":"ACT","liabilities":2086245102.0,"cube_version":"v2","call_investment_deposits":0},{"cash":371464.0,"date":"2022","year":2022,"rating":"bad","result":0.0,"amount_type":"ACT","liabilities":1985756997.0,"cube_version":"v2","call_investment_deposits":0},{"cash":6203111.0,"date":"2021","year":2021,"rating":"bad","result":0.0,"amount_type":"ACT","liabilities":1938158141.0,"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":778803216.0,"percent":74.27},"total":1048562876.0,"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":269759660.0,"percent":25.73}},"uifw_expenditure":{"ref":{"url":"http://mfma.treasury.gov.za/Circulars/Pages/Circular71.aspx","title":"Circular 71"},"values":[{"date":2024,"rating":"bad","result":27.23,"cube_version":"v2"},{"date":2023,"rating":"bad","result":29.94,"cube_version":"v2"},{"date":2022,"rating":"bad","result":24.52,"cube_version":"v2"},{"date":2021,"rating":"bad","result":24.92,"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":4429739.0,"comparison":"Original to adjusted budget","percent_changed":557.35},{"item":"Fines","amount":5176109.0,"comparison":"Original budget to audited outcome","percent_changed":651.26},{"item":"Government Transfers","amount":-37646888.0,"comparison":"Original to adjusted budget","percent_changed":-16.61},{"item":"Government Transfers","amount":207556.0,"comparison":"Original budget to audited outcome","percent_changed":0.09},{"item":"Interest and investments","amount":2526349.0,"comparison":"Original to adjusted budget","percent_changed":6.57},{"item":"Interest and investments","amount":3940335.0,"comparison":"Original budget to audited outcome","percent_changed":10.25},{"item":"Licenses and Permits","amount":-6752721.0,"comparison":"Original to adjusted budget","percent_changed":-99.28},{"item":"Licenses and Permits","amount":-3369667.0,"comparison":"Original budget to audited outcome","percent_changed":-49.54},{"item":"Other","amount":-279169.0,"comparison":"Original to adjusted budget","percent_changed":-1.62},{"item":"Other","amount":-117374.0,"comparison":"Original budget to audited outcome","percent_changed":-0.68},{"item":"Property rates","amount":-353.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Property rates","amount":1310744.0,"comparison":"Original budget to audited outcome","percent_changed":1.05},{"item":"Rental income","amount":-935996.0,"comparison":"Original to adjusted budget","percent_changed":-26.56},{"item":"Rental income","amount":-1022411.0,"comparison":"Original budget to audited outcome","percent_changed":-29.02},{"item":"Service Charges","amount":42115784.0,"comparison":"Original to adjusted budget","percent_changed":11.52},{"item":"Service Charges","amount":11159130.0,"comparison":"Original budget to audited outcome","percent_changed":3.05}],"2022":[{"item":"Fines","amount":-361.0,"comparison":"Original to adjusted budget","percent_changed":-0.01},{"item":"Fines","amount":-468788.0,"comparison":"Original budget to audited outcome","percent_changed":-8.95},{"item":"Government Transfers","amount":429517.0,"comparison":"Original to adjusted budget","percent_changed":0.21},{"item":"Government Transfers","amount":-65990.0,"comparison":"Original budget to audited outcome","percent_changed":-0.03},{"item":"Interest and investments","amount":-14404331.0,"comparison":"Original to adjusted budget","percent_changed":-34.07},{"item":"Interest and investments","amount":-11478294.0,"comparison":"Original budget to audited outcome","percent_changed":-27.15},{"item":"Licenses and Permits","amount":1006399.0,"comparison":"Original to adjusted budget","percent_changed":64.79},{"item":"Licenses and Permits","amount":2112911.0,"comparison":"Original budget to audited outcome","percent_changed":136.02},{"item":"Other","amount":3059333.0,"comparison":"Original to adjusted budget","percent_changed":21.64},{"item":"Other","amount":67060245.0,"comparison":"Original budget to audited outcome","percent_changed":474.25},{"item":"Property rates","amount":-8213309.0,"comparison":"Original to adjusted budget","percent_changed":-4.29},{"item":"Property rates","amount":-9691161.0,"comparison":"Original budget to audited outcome","percent_changed":-5.06},{"item":"Rental income","amount":-31368.0,"comparison":"Original to adjusted budget","percent_changed":-1.17},{"item":"Rental income","amount":32332.0,"comparison":"Original budget to audited outcome","percent_changed":1.2},{"item":"Service Charges","amount":-45641477.0,"comparison":"Original to adjusted budget","percent_changed":-10.34},{"item":"Service Charges","amount":-47092449.0,"comparison":"Original budget to audited outcome","percent_changed":-10.67}],"2023":[{"item":"Fines","amount":-2913.0,"comparison":"Original to adjusted budget","percent_changed":-0.06},{"item":"Fines","amount":526724.0,"comparison":"Original budget to audited outcome","percent_changed":10.17},{"item":"Government Transfers","amount":12005565.0,"comparison":"Original to adjusted budget","percent_changed":5.18},{"item":"Government Transfers","amount":10697267.0,"comparison":"Original budget to audited outcome","percent_changed":4.62},{"item":"Interest and investments","amount":6259719.0,"comparison":"Original to adjusted budget","percent_changed":19.6},{"item":"Interest and investments","amount":10032402.0,"comparison":"Original budget to audited outcome","percent_changed":31.42},{"item":"Licenses and Permits","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Licenses and Permits","amount":-147931.0,"comparison":"Original budget to audited outcome","percent_changed":-4.07},{"item":"Other","amount":3365813.0,"comparison":"Original to adjusted budget","percent_changed":19.66},{"item":"Other","amount":112229338.0,"comparison":"Original budget to audited outcome","percent_changed":655.49},{"item":"Property rates","amount":23097448.0,"comparison":"Original to adjusted budget","percent_changed":11.16},{"item":"Property rates","amount":-4173618.0,"comparison":"Original budget to audited outcome","percent_changed":-2.02},{"item":"Rental income","amount":150729.0,"comparison":"Original to adjusted budget","percent_changed":5.58},{"item":"Rental income","amount":219556.0,"comparison":"Original budget to audited outcome","percent_changed":8.13},{"item":"Service Charges","amount":26914838.0,"comparison":"Original to adjusted budget","percent_changed":6.54},{"item":"Service Charges","amount":-4031838.0,"comparison":"Original budget to audited outcome","percent_changed":-0.98}],"2024":[{"item":"Fines","amount":8584.0,"comparison":"Original to adjusted budget","percent_changed":0.16},{"item":"Fines","amount":3624457.0,"comparison":"Original budget to audited outcome","percent_changed":66.53},{"item":"Government Transfers","amount":13011531.0,"comparison":"Original to adjusted budget","percent_changed":4.99},{"item":"Government Transfers","amount":9236507.0,"comparison":"Original budget to audited outcome","percent_changed":3.55},{"item":"Interest and investments","amount":12246190.0,"comparison":"Original to adjusted budget","percent_changed":31.88},{"item":"Interest and investments","amount":14013635.0,"comparison":"Original budget to audited outcome","percent_changed":36.48},{"item":"Licenses and Permits","amount":-3739253.0,"comparison":"Original to adjusted budget","percent_changed":-97.66},{"item":"Licenses and Permits","amount":-3773193.0,"comparison":"Original budget to audited outcome","percent_changed":-98.55},{"item":"Other","amount":23480414.0,"comparison":"Original to adjusted budget","percent_changed":107.54},{"item":"Other","amount":41848022.0,"comparison":"Original budget to audited outcome","percent_changed":191.66},{"item":"Property rates","amount":-36000000.0,"comparison":"Original to adjusted budget","percent_changed":-14.86},{"item":"Property rates","amount":-38545285.0,"comparison":"Original budget to audited outcome","percent_changed":-15.91},{"item":"Rental income","amount":414377.0,"comparison":"Original to adjusted budget","percent_changed":15.11},{"item":"Rental income","amount":90743.0,"comparison":"Original budget to audited outcome","percent_changed":3.31},{"item":"Service Charges","amount":15363101.0,"comparison":"Original to adjusted budget","percent_changed":3.1},{"item":"Service Charges","amount":-48009665.0,"comparison":"Original budget to audited outcome","percent_changed":-9.7}]},"income_time_series":[{"amount":787383804.0,"budget_phase":"Adjusted Budget","financial_year":2021,"amount_type.code":"ADJB"},{"amount":842372788.0,"budget_phase":"Adjusted Budget","financial_year":2022,"amount_type.code":"ADJB"},{"amount":982436124.0,"budget_phase":"Adjusted Budget","financial_year":2023,"amount_type.code":"ADJB"},{"amount":1094862599.0,"budget_phase":"Adjusted Budget","financial_year":2024,"amount_type.code":"ADJB"},{"amount":801211481.0,"budget_phase":"Audited Actual","financial_year":2021,"amount_type.code":"AUDA"},{"amount":906577191.0,"budget_phase":"Audited Actual","financial_year":2022,"amount_type.code":"AUDA"},{"amount":1035996825.0,"budget_phase":"Audited Actual","financial_year":2023,"amount_type.code":"AUDA"},{"amount":1048562876.0,"budget_phase":"Audited Actual","financial_year":2024,"amount_type.code":"AUDA"},{"amount":1130649011.0,"budget_phase":"Audited Actual","financial_year":2025,"amount_type.code":"AUDA"},{"amount":1205141332.0,"budget_phase":"Forecast 1 year ahead of budget year","financial_year":2026,"amount_type.code":"IBY1"},{"amount":1262826739.0,"budget_phase":"Forecast 2 years ahead of budget year","financial_year":2027,"amount_type.code":"IBY2"},{"amount":783927059.0,"budget_phase":"Original Budget","financial_year":2021,"amount_type.code":"ORGB"},{"amount":906168385.0,"budget_phase":"Original Budget","financial_year":2022,"amount_type.code":"ORGB"},{"amount":910644925.0,"budget_phase":"Original Budget","financial_year":2023,"amount_type.code":"ORGB"},{"amount":1070077655.0,"budget_phase":"Original Budget","financial_year":2024,"amount_type.code":"ORGB"},{"amount":1168560124.0,"budget_phase":"Original Budget","financial_year":2025,"amount_type.code":"ORGB"}],"spending_adjustments":{},"spending_time_series":[{"amount":999498583.0,"budget_phase":"Adjusted Budget","financial_year":2021,"amount_type.code":"ADJB"},{"amount":952265333.0,"budget_phase":"Adjusted Budget","financial_year":2022,"amount_type.code":"ADJB"},{"amount":1131082047.0,"budget_phase":"Adjusted Budget","financial_year":2023,"amount_type.code":"ADJB"},{"amount":1285770295.0,"budget_phase":"Adjusted Budget","financial_year":2024,"amount_type.code":"ADJB"},{"amount":1036364856.0,"budget_phase":"Audited Actual","financial_year":2021,"amount_type.code":"AUDA"},{"amount":1160680791.0,"budget_phase":"Audited Actual","financial_year":2022,"amount_type.code":"AUDA"},{"amount":1231129798.0,"budget_phase":"Audited Actual","financial_year":2023,"amount_type.code":"AUDA"},{"amount":1483756943.0,"budget_phase":"Audited Actual","financial_year":2024,"amount_type.code":"AUDA"},{"amount":1631644939.0,"budget_phase":"Audited Actual","financial_year":2025,"amount_type.code":"AUDA"},{"amount":1377462360.0,"budget_phase":"Forecast 1 year ahead of budget year","financial_year":2026,"amount_type.code":"IBY1"},{"amount":1485917099.0,"budget_phase":"Forecast 2 years ahead of budget year","financial_year":2027,"amount_type.code":"IBY2"},{"amount":868269400.0,"budget_phase":"Original Budget","financial_year":2021,"amount_type.code":"ORGB"},{"amount":1143510505.0,"budget_phase":"Original Budget","financial_year":2022,"amount_type.code":"ORGB"},{"amount":1125363971.0,"budget_phase":"Original Budget","financial_year":2023,"amount_type.code":"ORGB"},{"amount":1161047161.0,"budget_phase":"Original Budget","financial_year":2024,"amount_type.code":"ORGB"},{"amount":1293702089.0,"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":-38.03,"overunder":"under","cube_version":"v2"},{"date":2023,"rating":"bad","result":-100.0,"overunder":"under","cube_version":"v2"},{"date":2022,"rating":"bad","result":-97.73,"overunder":"under","cube_version":"v2"},{"date":2021,"rating":"bad","result":-98.13,"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":203786255.0,"amount_type":"AUDA"},{"date":"2024","item":"Service Charges","amount":446941167.0,"amount_type":"AUDA"},{"date":"2024","item":"Rental income","amount":2833389.0,"amount_type":"AUDA"},{"date":"2024","item":"Interest and investments","amount":52432057.0,"amount_type":"AUDA"},{"date":"2024","item":"Fines","amount":9072655.0,"amount_type":"AUDA"},{"date":"2024","item":"Licenses and Permits","amount":55522.0,"amount_type":"AUDA"},{"date":"2024","item":"Other","amount":63682171.0,"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":19.99},{"date":2023,"rating":"","result":21.56},{"date":2022,"rating":"","result":21.45},{"date":2021,"rating":"","result":23.57}],"formula":{"text":"= Total expenditure on salaries and wages","actual":["=",{"cube":"incexp","item_codes":["3000","3100"],"amount_type":"AUDA"}]},"formula_v2":{"text":"= Total expenditure on salaries and wages","actual":["=",{"cube":"incexp_v2","item_codes":["3100"],"amount_type":"AUDA"}]},"result_type":"%"},"operating_budget_spending":{"ref":{"url":"http://mfma.treasury.gov.za/Media_Releases/Reports%20to%20Parliament/Pages/default.aspx","title":"Over and under spending reports to parliament"},"values":[{"date":2024,"rating":"bad","result":15.4,"overunder":"over","cube_version":"v2"},{"date":2023,"rating":"ave","result":8.8,"overunder":"over","cube_version":"v2"},{"date":2022,"rating":"bad","result":21.9,"overunder":"over","cube_version":"v2"},{"date":2021,"rating":"good","result":3.7,"overunder":"over","cube_version":"v2"}],"formula":{"text":"= ((Actual Operating Expenditure - Budget Operating Expenditure) / Budgeted Operating Expenditure) * 100","actual":["=","(","(",{"cube":"incexp","item_codes":["4600"],"amount_type":"AUDA"},"-",{"cube":"incexp","item_codes":["4600"],"amount_type":"ADJB"},")","/",{"cube":"incexp","item_codes":["4600"],"amount_type":"ADJB"},")","*","100"]},"last_year":2024,"formula_v2":{"text":"= ((Actual Operating Expenditure - Budget Operating Expenditure) / Budgeted Operating Expenditure) * 100","actual":["=","(","(",{"cube":"incexp_v2","item_codes":["3000","3100","3200","3300","3400","3500","3600","3700","3800","3900","4000","4100","4200","4300"],"amount_type":"AUDA"},"-",{"cube":"incexp_v2","item_codes":["3000","3100","3200","3300","3400","3500","3600","3700","3800","3900","4000","4100","4200","4300"],"amount_type":"ADJB"},")","/",{"cube":"incexp_v2","item_codes":["3000","3100","3200","3300","3400","3500","3600","3700","3800","3900","4000","4100","4200","4300"],"amount_type":"ADJB"},")","*","100"]},"result_type":"%"},"repairs_maintenance_spending":{"ref":{"url":"http://mfma.treasury.gov.za/Circulars/Pages/Circular71.aspx","title":"Circular 71"},"values":[{"date":2024,"rating":"bad","result":2.56,"cube_version":"v2"},{"date":2023,"rating":"bad","result":1.28,"cube_version":"v2"},{"date":2022,"rating":"bad","result":0.77,"cube_version":"v2"},{"date":2021,"rating":"bad","result":0.94,"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":7.25},{"date":2023,"rating":"","result":6.51},{"date":2022,"rating":"","result":4.72},{"date":2021,"rating":"","result":6.09}],"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":74.03,"amount_type":"AUDA","cube_version":"v2"},{"date":"2023","year":2023,"rating":"bad","result":70.63,"amount_type":"AUDA","cube_version":"v2"},{"date":"2022","year":2022,"rating":"bad","result":94.33,"amount_type":"AUDA","cube_version":"v2"},{"date":"2021","year":2021,"rating":"good","result":133.67,"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":73386135.0},{"year":2022,"value":83466559.0},{"year":2023,"value":92289767.0},{"year":2024,"value":117631238.0},{"year":2025,"value":146320286.0}],"category":"Community & Social Services"},{"values":[{"year":2021,"value":334609525.0},{"year":2022,"value":393119701.0},{"year":2023,"value":395361168.0},{"year":2024,"value":531283387.0},{"year":2025,"value":685773623.0}],"category":"Electricity "},{"values":[{"year":2021,"value":334224726.0},{"year":2022,"value":285913688.0},{"year":2023,"value":320568847.0},{"year":2024,"value":383434266.0},{"year":2025,"value":303632191.0}],"category":"Governance, Administration, Planning and Development"},{"values":[{"year":2021,"value":588428.0},{"year":2022,"value":486143.0},{"year":2023,"value":29900.0},{"year":2024,"value":-65741.0},{"year":2025,"value":971885.0}],"category":"Health"},{"values":[{"year":2021,"value":3763118.0},{"year":2022,"value":3353907.0},{"year":2023,"value":3560845.0},{"year":2024,"value":4825399.0},{"year":2025,"value":4438747.0}],"category":"Housing"},{"values":[{"year":2021,"value":10485547.0},{"year":2022,"value":79324969.0},{"year":2023,"value":80876912.0},{"year":2024,"value":74952403.0},{"year":2025,"value":91184732.0}],"category":"Road Transport"},{"values":[{"year":2021,"value":21503126.0},{"year":2022,"value":27941027.0},{"year":2023,"value":21482590.0},{"year":2024,"value":13034073.0},{"year":2025,"value":12961863.0}],"category":"Sport And Recreation"},{"values":[{"year":2021,"value":63526300.0},{"year":2022,"value":63642391.0},{"year":2023,"value":57986258.0},{"year":2024,"value":81853181.0},{"year":2025,"value":63247575.0}],"category":"Waste Management"},{"values":[{"year":2021,"value":48372441.0},{"year":2022,"value":61457068.0},{"year":2023,"value":78205724.0},{"year":2024,"value":68240521.0},{"year":2025,"value":29747055.0}],"category":"Waste Water Management"},{"values":[{"year":2021,"value":145905510.0},{"year":2022,"value":161975338.0},{"year":2023,"value":180767787.0},{"year":2024,"value":208568216.0},{"year":2025,"value":293366982.0}],"category":"Water"}],"formula":{"text":"= All expenditure by function","actual":["=",{"cube":"incexp","item_codes":["4600"],"amount_type":"AUDA"}]},"formula_v2":{"text":"= All expenditure by function","actual":["=",{"cube":"incexp_v2","item_codes":["3000","3100","3200","3300","3400","3500","3600","3700","3800","3900","4000","4100","4200","4300"],"amount_type":"AUDA"}]}}},"demarcation":{"land_lost":[],"land_gained":[],"code":"MP302"},"muni_contact":{"url":"http://www.msukaligwa.gov.za","phone_number":"017 801 3500","street_address_1":"Civic Centre","street_address_2":"C/O Taute & Kerk Street","street_address_3":"Ermelo","street_address_4":"2350"},"mayoral_staff":{"officials":[{"name":"MP Nkosi","role":"Mayor/Executive Mayor","email":"cllr.mpnkosi@msukaligwa.gov.za","title":"Ms","secretary":{"name":"L Kubheka","role":"Secretary of Mayor/Executive Mayor","email":"lnkubheka@msukaligwa.gov.za","title":"Ms","fax_number":" ","office_phone":"017 801 3758"},"fax_number":" ","office_phone":"017 801 3758"},{"name":"Maqhawe Kunene","role":"Municipal Manager","email":"simalaza@msukaligwa.gov.za","title":"Mr","secretary":{"name":"Dalene Stander","role":"Secretary of Municipal Manager","email":"dstander@msukaligwa.gov.za","title":"Ms","fax_number":"017 801 3851","office_phone":"017 801 3504"},"fax_number":"017 801 3662","office_phone":"017 801 3504"},{"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":"Phumuzi Jeremia Nhlabathi","role":"Chief Financial Officer","email":"pjnhlabathi@msukaligwa.gov.za","title":"Mr","secretary":{"name":"Sindile Macmillan Phiri","role":"Secretary of Financial Manager","email":"smphiri@msukaligwa.gov.za","title":"Mr","fax_number":" ","office_phone":"017 801 3508"},"fax_number":"017 801 3662","office_phone":"017 801 0532"}],"updated_date":"October 2026"},"audit_opinions":{"values":[{"date":2024,"rating":"qualified","result":"Qualified","report_url":"https://lg.treasury.gov.za/supportingdocs/MP302/MP302_Audit%20Report_2024_Y_20250206T145741Z_dmbmabelane.pdf"},{"date":2023,"rating":"qualified","result":"Qualified","report_url":"https://lg.treasury.gov.za/supportingdocs/MP302/MP302_Audit%20Report_2023_Y_20231212T155629Z_dmbmabelane.pdf"},{"date":2022,"rating":"qualified","result":"Qualified","report_url":"https://lg.treasury.gov.za/supportingdocs/MP302/MP302_Audit%20Report_2022_Y_20230125T161458Z_dmbmabelane.pdf"},{"date":2021,"rating":"qualified","result":"Qualified","report_url":"https://lg.treasury.gov.za/supportingdocs/MP302/MP302_Audit%20Report_2021_Y_20220307T134802Z_4247.pdf"}]}}