{"indicators":{"grants":{"totals":{"2021":{"ACT":{"equitable_share":32827969.0,"national_conditional_grants":6481040.0},"ORGB":{"equitable_share":128034000.0,"national_conditional_grants":60401000.0},"SCHD":{"national_conditional_grants":60401000.0},"TRFR":{"national_conditional_grants":17188000.0}},"2022":{"ORGB":{"equitable_share":132763000.0,"national_conditional_grants":135101000.0},"SCHD":{"national_conditional_grants":82601000.0},"TRFR":{"national_conditional_grants":63747000.0}},"2023":{"ACT":{"national_conditional_grants":3364809.0},"ORGB":{"equitable_share":146850000.0,"provincial_transfers":2905000.0,"national_conditional_grants":56458000.0},"SCHD":{"national_conditional_grants":42458000.0},"TRFR":{"national_conditional_grants":40046000.0}},"2024":{"ORGB":{"equitable_share":157696000.0,"national_conditional_grants":52566000.0},"SCHD":{"national_conditional_grants":51124000.0},"TRFR":{"national_conditional_grants":50194000.0}}},"snapshot_date":{"year":2025,"quarter":"3"},"equitable_share":{"2021":[{"amount.sum":32827969.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ACT","financial_year_end.year":2021},{"amount.sum":128034000.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ORGB","financial_year_end.year":2021}],"2022":[{"amount.sum":132763000.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ORGB","financial_year_end.year":2022}],"2023":[{"amount.sum":146850000.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ORGB","financial_year_end.year":2023}],"2024":[{"amount.sum":157696000.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ORGB","financial_year_end.year":2024}]},"provincial_transfers":{"2023":[{"amount.sum":2905000.0,"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":6750.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"ACT","financial_year_end.year":2021},{"amount.sum":2600000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":2600000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"TRFR","financial_year_end.year":2021},{"amount.sum":20186.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"ACT","financial_year_end.year":2021},{"amount.sum":26269000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":8869000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2021},{"amount.sum":1085000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":272000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"TRFR","financial_year_end.year":2021},{"amount.sum":6454104.0,"grant.code":"WSIG","grant.label":"Water Services Infrastructure Grant","amount_type.code":"ACT","financial_year_end.year":2021},{"amount.sum":30000000.0,"grant.code":"WSIG","grant.label":"Water Services Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":5000000.0,"grant.code":"WSIG","grant.label":"Water Services Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2021}],"2022":[{"amount.sum":2450000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":2450000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"TRFR","financial_year_end.year":2022},{"amount.sum":18854000.0,"grant.code":"IN7G","grant.label":"Integrated National Electrification Programme (Allocation in-kind) Grant","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":25238000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":25238000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2022},{"amount.sum":1059000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":1059000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"TRFR","financial_year_end.year":2022},{"amount.sum":35000000.0,"grant.code":"WSIG","grant.label":"Water Services Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":35000000.0,"grant.code":"WSIG","grant.label":"Water Services Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2022}],"2023":[{"amount.sum":1348798.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"ACT","financial_year_end.year":2023},{"amount.sum":2450000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":2450000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"TRFR","financial_year_end.year":2023},{"amount.sum":2412000.0,"grant.code":"IN7G","grant.label":"Integrated National Electrification Programme (Allocation in-kind) Grant","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":210874.0,"grant.code":"ISDG","grant.label":"Infrastructure Skills Development Grant","amount_type.code":"ACT","financial_year_end.year":2023},{"amount.sum":29722000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":29722000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2023},{"amount.sum":1805137.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"ACT","financial_year_end.year":2023},{"amount.sum":1874000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":1874000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"TRFR","financial_year_end.year":2023},{"amount.sum":6000000.0,"grant.code":"WSIG","grant.label":"Water Services Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":6000000.0,"grant.code":"WSIG","grant.label":"Water Services Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2023}],"2024":[{"amount.sum":700000.0,"grant.code":"DRCG","grant.label":"Municipal Disaster Recovery Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":700000.0,"grant.code":"DRCG","grant.label":"Municipal Disaster Recovery Grant","amount_type.code":"TRFR","financial_year_end.year":2024},{"amount.sum":2450000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":2450000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"TRFR","financial_year_end.year":2024},{"amount.sum":930000.0,"grant.code":"IN7G","grant.label":"Integrated National Electrification Programme (Allocation in-kind) Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":28835000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":28835000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2024},{"amount.sum":3209000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":3209000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"TRFR","financial_year_end.year":2024},{"amount.sum":15000000.0,"grant.code":"WSIG","grant.label":"Water Services Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":15000000.0,"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":12222379.0,"cube_version":"v2"},{"date":2023,"rating":"good","result":97702682.0,"cube_version":"v2"},{"date":2022,"rating":"good","result":169742294.0,"cube_version":"v2"},{"date":2021,"rating":"good","result":281510966.0,"cube_version":"v2"}],"formula":{"text":"= Cash available at year end","actual":["=",{"cube":"cflow","item_codes":["4200"],"amount_type":"AUDA"}]},"last_year":2024,"formula_v2":{"text":"= Cash available at year end","actual":["=",{"cube":"cflow_v2","item_codes":["0430"],"amount_type":"AUDA"}]},"result_type":"R"},"cash_coverage":{"ref":{"url":"http://mfma.treasury.gov.za/Media_Releases/The%20state%20of%20local%20government%20finances/Pages/default.aspx","title":"State of Local Government Finances"},"values":[{"date":2024,"rating":"bad","result":0.3,"cube_version":"v2"},{"date":2023,"rating":"ave","result":2.0,"cube_version":"v2"},{"date":2022,"rating":"good","result":3.9,"cube_version":"v2"},{"date":2021,"rating":"good","result":6.6,"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":254563379.0,"rating":"bad","result":0.78,"amount_type":"AUDA","liabilities":327681261.0,"cube_version":"v2"},{"date":2023,"year":2023,"assets":197492351.0,"rating":"bad","result":0.64,"amount_type":"AUDA","liabilities":306254498.0,"cube_version":"v2"},{"date":2022,"year":2022,"assets":308420728.0,"rating":"ave","result":1.0,"amount_type":"AUDA","liabilities":309586540.0,"cube_version":"v2"},{"date":2021,"year":2021,"assets":303419300.0,"rating":"ave","result":1.15,"amount_type":"AUDA","liabilities":264934145.0,"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":9179480.0,"date":"2024","year":2024,"rating":"bad","result":0.03,"amount_type":"ACT","liabilities":327681261.0,"cube_version":"v2","call_investment_deposits":0},{"cash":33053293.0,"date":"2023","year":2023,"rating":"bad","result":0.11,"amount_type":"ACT","liabilities":306254498.0,"cube_version":"v2","call_investment_deposits":0},{"cash":103224002.0,"date":"2022","year":2022,"rating":"bad","result":0.33,"amount_type":"ACT","liabilities":309586540.0,"cube_version":"v2","call_investment_deposits":0},{"cash":146419012.0,"date":"2021","year":2021,"rating":"bad","result":0.55,"amount_type":"ACT","liabilities":264934145.0,"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":275353696.0,"percent":58.76},"total":468586392.0,"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":193232696.0,"percent":41.24}},"uifw_expenditure":{"ref":{"url":"http://mfma.treasury.gov.za/Circulars/Pages/Circular71.aspx","title":"Circular 71"},"values":[{"date":2024,"rating":"bad","result":2.74,"cube_version":"v2"},{"date":2023,"rating":"bad","result":2.77,"cube_version":"v2"},{"date":2022,"rating":"bad","result":1.63,"cube_version":"v2"},{"date":2021,"rating":"bad","result":1.99,"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":447648.0,"comparison":"Original budget to audited outcome","percent_changed":718.84},{"item":"Government Transfers","amount":21266000.0,"comparison":"Original to adjusted budget","percent_changed":15.94},{"item":"Government Transfers","amount":21319263.0,"comparison":"Original budget to audited outcome","percent_changed":15.98},{"item":"Interest and investments","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Interest and investments","amount":7031867.0,"comparison":"Original budget to audited outcome","percent_changed":20.02},{"item":"Licenses and Permits","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Licenses and Permits","amount":28769573.0,"comparison":"Original budget to audited outcome","percent_changed":2611.95},{"item":"Other","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Other","amount":-36799349.0,"comparison":"Original budget to audited outcome","percent_changed":-175.31},{"item":"Property rates","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Property rates","amount":-11666575.0,"comparison":"Original budget to audited outcome","percent_changed":-17.78},{"item":"Rental income","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Rental income","amount":150551.0,"comparison":"Original budget to audited outcome","percent_changed":12.27},{"item":"Service Charges","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Service Charges","amount":4015734.0,"comparison":"Original budget to audited outcome","percent_changed":3.45}],"2022":[{"item":"Fines","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Fines","amount":390680.0,"comparison":"Original budget to audited outcome","percent_changed":658.7},{"item":"Government Transfers","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Government Transfers","amount":-1806900.0,"comparison":"Original budget to audited outcome","percent_changed":-1.31},{"item":"Interest and investments","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Interest and investments","amount":28089240.0,"comparison":"Original budget to audited outcome","percent_changed":83.98},{"item":"Licenses and Permits","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Licenses and Permits","amount":5702612.0,"comparison":"Original budget to audited outcome","percent_changed":543.6},{"item":"Other","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Other","amount":3553092.0,"comparison":"Original budget to audited outcome","percent_changed":17.69},{"item":"Property rates","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Property rates","amount":2288567.0,"comparison":"Original budget to audited outcome","percent_changed":3.66},{"item":"Rental income","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Rental income","amount":181795.0,"comparison":"Original budget to audited outcome","percent_changed":15.55},{"item":"Service Charges","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Service Charges","amount":2847159.0,"comparison":"Original budget to audited outcome","percent_changed":2.42}],"2023":[{"item":"Fines","amount":406000.0,"comparison":"Original to adjusted budget","percent_changed":653.17},{"item":"Fines","amount":872253.0,"comparison":"Original budget to audited outcome","percent_changed":1403.28},{"item":"Government Transfers","amount":2900000.0,"comparison":"Original to adjusted budget","percent_changed":1.89},{"item":"Government Transfers","amount":2057288.0,"comparison":"Original budget to audited outcome","percent_changed":1.34},{"item":"Interest and investments","amount":32000000.0,"comparison":"Original to adjusted budget","percent_changed":91.29},{"item":"Interest and investments","amount":25510586.0,"comparison":"Original budget to audited outcome","percent_changed":72.78},{"item":"Licenses and Permits","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Licenses and Permits","amount":5913294.0,"comparison":"Original budget to audited outcome","percent_changed":537.86},{"item":"Other","amount":4450000.0,"comparison":"Original to adjusted budget","percent_changed":17.87},{"item":"Other","amount":-793590.0,"comparison":"Original budget to audited outcome","percent_changed":-3.19},{"item":"Property rates","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Property rates","amount":-14083814.0,"comparison":"Original budget to audited outcome","percent_changed":-21.5},{"item":"Rental income","amount":830000.0,"comparison":"Original to adjusted budget","percent_changed":82.54},{"item":"Rental income","amount":2577868.0,"comparison":"Original budget to audited outcome","percent_changed":256.34},{"item":"Service Charges","amount":34398474.0,"comparison":"Original to adjusted budget","percent_changed":27.5},{"item":"Service Charges","amount":-7834015.0,"comparison":"Original budget to audited outcome","percent_changed":-6.26}],"2024":[{"item":"Fines","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Fines","amount":450346.0,"comparison":"Original budget to audited outcome","percent_changed":91.35},{"item":"Government Transfers","amount":3310000.0,"comparison":"Original to adjusted budget","percent_changed":2.0},{"item":"Government Transfers","amount":27692588.0,"comparison":"Original budget to audited outcome","percent_changed":16.73},{"item":"Interest and investments","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Interest and investments","amount":1114570.0,"comparison":"Original budget to audited outcome","percent_changed":1.58},{"item":"Licenses and Permits","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Licenses and Permits","amount":-7192218.0,"comparison":"Original budget to audited outcome","percent_changed":-101.16},{"item":"Other","amount":838166.0,"comparison":"Original to adjusted budget","percent_changed":2.32},{"item":"Other","amount":-27090847.0,"comparison":"Original budget to audited outcome","percent_changed":-75.05},{"item":"Property rates","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Property rates","amount":-16416306.0,"comparison":"Original budget to audited outcome","percent_changed":-23.8},{"item":"Rental income","amount":1500000.0,"comparison":"Original to adjusted budget","percent_changed":77.6},{"item":"Rental income","amount":-26595.0,"comparison":"Original budget to audited outcome","percent_changed":-1.38},{"item":"Service Charges","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Service Charges","amount":-35557584.0,"comparison":"Original budget to audited outcome","percent_changed":-20.33}]},"income_time_series":[{"amount":395289958.0,"budget_phase":"Adjusted Budget","financial_year":2021,"amount_type.code":"ADJB"},{"amount":373939195.0,"budget_phase":"Adjusted Budget","financial_year":2022,"amount_type.code":"ADJB"},{"amount":480787525.0,"budget_phase":"Adjusted Budget","financial_year":2023,"amount_type.code":"ADJB"},{"amount":531260604.0,"budget_phase":"Adjusted Budget","financial_year":2024,"amount_type.code":"ADJB"},{"amount":387292670.0,"budget_phase":"Audited Actual","financial_year":2021,"amount_type.code":"AUDA"},{"amount":415185440.0,"budget_phase":"Audited Actual","financial_year":2022,"amount_type.code":"AUDA"},{"amount":420022921.0,"budget_phase":"Audited Actual","financial_year":2023,"amount_type.code":"AUDA"},{"amount":468586392.0,"budget_phase":"Audited Actual","financial_year":2024,"amount_type.code":"AUDA"},{"amount":481199438.0,"budget_phase":"Audited Actual","financial_year":2025,"amount_type.code":"AUDA"},{"amount":617368659.0,"budget_phase":"Forecast 1 year ahead of budget year","financial_year":2026,"amount_type.code":"IBY1"},{"amount":648259056.0,"budget_phase":"Forecast 2 years ahead of budget year","financial_year":2027,"amount_type.code":"IBY2"},{"amount":374023958.0,"budget_phase":"Original Budget","financial_year":2021,"amount_type.code":"ORGB"},{"amount":373939195.0,"budget_phase":"Original Budget","financial_year":2022,"amount_type.code":"ORGB"},{"amount":405803051.0,"budget_phase":"Original Budget","financial_year":2023,"amount_type.code":"ORGB"},{"amount":525612438.0,"budget_phase":"Original Budget","financial_year":2024,"amount_type.code":"ORGB"},{"amount":588742904.0,"budget_phase":"Original Budget","financial_year":2025,"amount_type.code":"ORGB"}],"spending_adjustments":{"2024":[{"item":"Bulk purchases","amount":-35000000.0,"comparison":"Original to adjusted budget","percent_changed":-25.69},{"item":"Bulk purchases","amount":-49082807.0,"comparison":"Original budget to audited outcome","percent_changed":-36.03},{"item":"Contracted services","amount":3659631.0,"comparison":"Original to adjusted budget","percent_changed":6.5},{"item":"Contracted services","amount":-2178750.0,"comparison":"Original budget to audited outcome","percent_changed":-3.87},{"item":"Employee related costs","amount":-15460366.0,"comparison":"Original to adjusted budget","percent_changed":-12.0},{"item":"Employee related costs","amount":-26012309.0,"comparison":"Original budget to audited outcome","percent_changed":-20.19},{"item":"Finance charges","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Finance charges","amount":3441378.0,"comparison":"Original budget to audited outcome","percent_changed":43.02},{"item":"Other","amount":24411863.0,"comparison":"Original to adjusted budget","percent_changed":10.23},{"item":"Other","amount":50191947.0,"comparison":"Original budget to audited outcome","percent_changed":21.03},{"item":"Remuneration of councillors","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Remuneration of councillors","amount":385065.0,"comparison":"Original budget to audited outcome","percent_changed":3.81}]},"spending_time_series":[{"amount":427446143.0,"budget_phase":"Adjusted Budget","financial_year":2021,"amount_type.code":"ADJB"},{"amount":408866076.0,"budget_phase":"Adjusted Budget","financial_year":2022,"amount_type.code":"ADJB"},{"amount":542954164.0,"budget_phase":"Adjusted Budget","financial_year":2023,"amount_type.code":"ADJB"},{"amount":555758794.0,"budget_phase":"Adjusted Budget","financial_year":2024,"amount_type.code":"ADJB"},{"amount":513417890.0,"budget_phase":"Audited Actual","financial_year":2021,"amount_type.code":"AUDA"},{"amount":519983659.0,"budget_phase":"Audited Actual","financial_year":2022,"amount_type.code":"AUDA"},{"amount":596588917.0,"budget_phase":"Audited Actual","financial_year":2023,"amount_type.code":"AUDA"},{"amount":554892190.0,"budget_phase":"Audited Actual","financial_year":2024,"amount_type.code":"AUDA"},{"amount":588973310.0,"budget_phase":"Audited Actual","financial_year":2025,"amount_type.code":"AUDA"},{"amount":526217666.0,"budget_phase":"Forecast 1 year ahead of budget year","financial_year":2026,"amount_type.code":"IBY1"},{"amount":536318859.0,"budget_phase":"Forecast 2 years ahead of budget year","financial_year":2027,"amount_type.code":"IBY2"},{"amount":424346143.0,"budget_phase":"Original Budget","financial_year":2021,"amount_type.code":"ORGB"},{"amount":409866076.0,"budget_phase":"Original Budget","financial_year":2022,"amount_type.code":"ORGB"},{"amount":400183580.0,"budget_phase":"Original Budget","financial_year":2023,"amount_type.code":"ORGB"},{"amount":578147666.0,"budget_phase":"Original Budget","financial_year":2024,"amount_type.code":"ORGB"},{"amount":507226802.0,"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":-22.15,"overunder":"under","cube_version":"v2"},{"date":2023,"rating":"bad","result":196.33,"overunder":"over","cube_version":"v2"},{"date":2022,"rating":"bad","result":-79.07,"overunder":"under","cube_version":"v2"},{"date":2021,"rating":"bad","result":-53.94,"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":52550678.0,"amount_type":"AUDA"},{"date":"2024","item":"Service Charges","amount":139309455.0,"amount_type":"AUDA"},{"date":"2024","item":"Rental income","amount":1906312.0,"amount_type":"AUDA"},{"date":"2024","item":"Interest and investments","amount":71722210.0,"amount_type":"AUDA"},{"date":"2024","item":"Fines","amount":943318.0,"amount_type":"AUDA"},{"date":"2024","item":"Licenses and Permits","amount":-82362.0,"amount_type":"AUDA"},{"date":"2024","item":"Agency services","amount":6721627.0,"amount_type":"AUDA"},{"date":"2024","item":"Other","amount":2282458.0,"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":18.53},{"date":2023,"rating":"","result":16.95},{"date":2022,"rating":"","result":19.46},{"date":2021,"rating":"","result":19.67}],"formula":{"text":"= Total expenditure on salaries and wages","actual":["=",{"cube":"incexp","item_codes":["3000","3100"],"amount_type":"AUDA"}]},"formula_v2":{"text":"= Total expenditure on salaries and wages","actual":["=",{"cube":"incexp_v2","item_codes":["3100"],"amount_type":"AUDA"}]},"result_type":"%"},"operating_budget_spending":{"ref":{"url":"http://mfma.treasury.gov.za/Media_Releases/Reports%20to%20Parliament/Pages/default.aspx","title":"Over and under spending reports to parliament"},"values":[{"date":2024,"rating":"good","result":-0.2,"overunder":"under","cube_version":"v2"},{"date":2023,"rating":"ave","result":9.9,"overunder":"over","cube_version":"v2"},{"date":2022,"rating":"bad","result":27.2,"overunder":"over","cube_version":"v2"},{"date":2021,"rating":"bad","result":20.1,"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":2.36,"cube_version":"v2"},{"date":2023,"rating":"bad","result":2.04,"cube_version":"v2"},{"date":2022,"rating":"bad","result":1.7,"cube_version":"v2"},{"date":2021,"rating":"bad","result":0.98,"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":9.76},{"date":2023,"rating":"","result":8.75},{"date":2022,"rating":"","result":8.97},{"date":2021,"rating":"","result":6.87}],"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":55.09,"amount_type":"AUDA","cube_version":"v2"},{"date":"2023","year":2023,"rating":"bad","result":53.79,"amount_type":"AUDA","cube_version":"v2"},{"date":"2022","year":2022,"rating":"bad","result":45.73,"amount_type":"AUDA","cube_version":"v2"},{"date":"2021","year":2021,"rating":"bad","result":50.16,"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":17435314.0},{"year":2022,"value":20574276.0},{"year":2023,"value":19611379.0},{"year":2024,"value":24427935.0},{"year":2025,"value":29763204.0}],"category":"Community & Social Services"},{"values":[{"year":2021,"value":94430069.0},{"year":2022,"value":119835679.0},{"year":2023,"value":126834435.0},{"year":2024,"value":150792639.0},{"year":2025,"value":145808773.0}],"category":"Electricity "},{"values":[{"year":2021,"value":296120491.0},{"year":2022,"value":229434430.0},{"year":2023,"value":271678032.0},{"year":2024,"value":179500591.0},{"year":2025,"value":169464687.0}],"category":"Governance, Administration, Planning and Development"},{"values":[{"year":2021,"value":4683577.0},{"year":2022,"value":46729500.0},{"year":2023,"value":4727277.0},{"year":2024,"value":8582001.0},{"year":2025,"value":28587646.0}],"category":"Road Transport"},{"values":[{"year":2021,"value":3617620.0},{"year":2022,"value":4861937.0},{"year":2023,"value":4812494.0},{"year":2024,"value":4345300.0},{"year":2025,"value":4071796.0}],"category":"Sport And Recreation"},{"values":[{"year":2021,"value":46875426.0},{"year":2022,"value":28892015.0},{"year":2023,"value":42330825.0},{"year":2024,"value":54668367.0},{"year":2025,"value":55239263.0}],"category":"Waste Management"},{"values":[{"year":2022,"value":5958834.0},{"year":2023,"value":21537202.0},{"year":2024,"value":26722520.0},{"year":2025,"value":41995024.0}],"category":"Waste Water Management"},{"values":[{"year":2021,"value":50255393.0},{"year":2022,"value":63696988.0},{"year":2023,"value":105057273.0},{"year":2024,"value":105852837.0},{"year":2025,"value":114042917.0}],"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":"MP304"},"muni_contact":{"url":"http://www.pixleykaseme.gov.za","phone_number":"017 734 6100","street_address_1":"Municipal Buildings","street_address_2":"C/O Adelaide Tambo & Nelson Mandela Driv","street_address_3":"Volksrust","street_address_4":"2470"},"mayoral_staff":{"officials":[{"name":"BJ Mhlanga","role":"Mayor/Executive Mayor","email":"mayor@pixleykaseme.gov.za","title":"Mr","secretary":{"name":"PJ Maseko","role":"Secretary of Mayor/Executive Mayor","email":"mayor@pixleykaseme.gov.za","title":"Mrs","fax_number":"017 735 3004","office_phone":"017 734 6172"},"fax_number":"017 735 3004","office_phone":"017 734 6172"},{"name":"MA Ngcobo","role":"Municipal Manager","email":"mm@pixleykaseme.gov.za","title":"Mr","secretary":{"name":"Luyanda Ngwenya","role":"Secretary of Municipal Manager","email":"mmsecretary@pixleykaseme.gov.za","title":"Ms","fax_number":"017 735 3004","office_phone":"017 734 6101"},"fax_number":"017 735 3004","office_phone":"017 734 6101"},{"name":"Luyanda Ngwenya","role":"Deputy Mayor/Executive Mayor","email":"mmsecretary@pixleykaseme.gov.za","title":"Ms","secretary":{"name":"Luyanda Ngwenya","role":"Secretary of Deputy Mayor/Executive Mayor","email":"mmsecretary@pixleykaseme.gov.za","title":"Ms","fax_number":" ","office_phone":"017 734 6101"},"fax_number":" ","office_phone":"017 734 6101"},{"name":"Nompumelelo Khuzwayo","role":"Chief Financial Officer","email":"mpumek@pixleykaseme.gov.za","title":"Mrs","secretary":{"name":"","role":"Secretary of Financial Manager","email":"","title":"","fax_number":"","office_phone":""},"fax_number":"017 734 3004","office_phone":"017 734 6142"}],"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/MP304/MP304_Audit%20Report_2024_Y_20241202T193343Z_murendenim.pdf"},{"date":2023,"rating":"unqualified_emphasis_of_matter","result":"Unqualified - Emphasis of Matter items","report_url":"https://lg.treasury.gov.za/supportingdocs/MP304/MP304_Audit%20Report_2023_Y_20240202T122725Z_sindiswa.pdf"},{"date":2022,"rating":"unqualified_emphasis_of_matter","result":"Unqualified - Emphasis of Matter items","report_url":"https://lg.treasury.gov.za/supportingdocs/MP304/MP304_Audit%20Report_2022_Y_20230221T153628Z_sindiswa.pdf"},{"date":2021,"rating":"qualified","result":"Qualified","report_url":"https://lg.treasury.gov.za/supportingdocs/MP304/MP304_Audit%20Report_2021_Y_20220310T103448Z_5039.pdf"}]}}