{"indicators":{"grants":{"totals":{"2021":{"ACT":{"equitable_share":7572730.0,"national_conditional_grants":6928612.0},"ORGB":{"equitable_share":105840000.0,"national_conditional_grants":49599000.0},"SCHD":{"national_conditional_grants":49599000.0},"TRFR":{"national_conditional_grants":16450000.0}},"2022":{"ORGB":{"equitable_share":111897000.0,"national_conditional_grants":74246000.0},"SCHD":{"national_conditional_grants":69246000.0},"TRFR":{"national_conditional_grants":31045000.0}},"2023":{"ORGB":{"equitable_share":127094000.0,"provincial_transfers":8300000.0,"national_conditional_grants":110502000.0},"SCHD":{"national_conditional_grants":110502000.0},"TRFR":{"national_conditional_grants":57110000.0}},"2024":{"ORGB":{"equitable_share":140606000.0,"national_conditional_grants":94062000.0},"SCHD":{"national_conditional_grants":117929000.0},"TRFR":{"national_conditional_grants":60413000.0}}},"snapshot_date":{"year":2025,"quarter":"3"},"equitable_share":{"2021":[{"amount.sum":7572730.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ACT","financial_year_end.year":2021},{"amount.sum":105840000.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ORGB","financial_year_end.year":2021}],"2022":[{"amount.sum":111897000.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ORGB","financial_year_end.year":2022}],"2023":[{"amount.sum":127094000.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ORGB","financial_year_end.year":2023}],"2024":[{"amount.sum":140606000.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ORGB","financial_year_end.year":2024}]},"provincial_transfers":{"2023":[{"amount.sum":8300000.0,"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":477000.0,"grant.code":"DRG","grant.label":"Municipal Disaster Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":477000.0,"grant.code":"DRG","grant.label":"Municipal Disaster Grant","amount_type.code":"TRFR","financial_year_end.year":2021},{"amount.sum":1700000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":1700000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"TRFR","financial_year_end.year":2021},{"amount.sum":9942000.0,"grant.code":"IN7G","grant.label":"Integrated National Electrification Programme (Allocation in-kind) Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":1500000.0,"grant.code":"IN7G","grant.label":"Integrated National Electrification Programme (Allocation in-kind) Grant","amount_type.code":"TRFR","financial_year_end.year":2021},{"amount.sum":402456.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"ACT","financial_year_end.year":2021},{"amount.sum":9942000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":1500000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"TRFR","financial_year_end.year":2021},{"amount.sum":6395731.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"ACT","financial_year_end.year":2021},{"amount.sum":24768000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":10580000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2021},{"amount.sum":130425.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"ACT","financial_year_end.year":2021},{"amount.sum":2770000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":693000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"TRFR","financial_year_end.year":2021}],"2022":[{"amount.sum":1720000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":1720000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"TRFR","financial_year_end.year":2022},{"amount.sum":13201000.0,"grant.code":"IN7G","grant.label":"Integrated National Electrification Programme (Allocation in-kind) Grant","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":26134000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":26134000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2022},{"amount.sum":3191000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":3191000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"TRFR","financial_year_end.year":2022},{"amount.sum":25000000.0,"grant.code":"WS6G","grant.label":"Water Services Infrastructure Grant (Sched 6)","amount_type.code":"SCHD","financial_year_end.year":2022}],"2023":[{"amount.sum":1850000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":1850000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"TRFR","financial_year_end.year":2023},{"amount.sum":3392000.0,"grant.code":"IN7G","grant.label":"Integrated National Electrification Programme (Allocation in-kind) Grant","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":5000000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":5000000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"TRFR","financial_year_end.year":2023},{"amount.sum":27976000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":27976000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2023},{"amount.sum":2284000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":2284000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"TRFR","financial_year_end.year":2023},{"amount.sum":50000000.0,"grant.code":"WS6G","grant.label":"Water Services Infrastructure Grant (Sched 6)","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":20000000.0,"grant.code":"WSIG","grant.label":"Water Services Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":20000000.0,"grant.code":"WSIG","grant.label":"Water Services Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2023}],"2024":[{"amount.sum":1850000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":1850000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"TRFR","financial_year_end.year":2024},{"amount.sum":1516000.0,"grant.code":"IN7G","grant.label":"Integrated National Electrification Programme (Allocation in-kind) Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":27129000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":27129000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2024},{"amount.sum":1434000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":1434000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"TRFR","financial_year_end.year":2024},{"amount.sum":56000000.0,"grant.code":"WS6G","grant.label":"Water Services Infrastructure Grant (Sched 6)","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":"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":142073710.0,"cube_version":"v2"},{"date":2023,"rating":"good","result":167052870.0,"cube_version":"v2"},{"date":2022,"rating":"good","result":68293105.0,"cube_version":"v2"},{"date":2021,"rating":"bad","result":-129084273.0,"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":"ave","result":1.7,"cube_version":"v2"},{"date":2023,"rating":"ave","result":2.5,"cube_version":"v2"},{"date":2022,"rating":"bad","result":1.0,"cube_version":"v2"},{"date":2021,"rating":"bad","result":0,"cube_version":"v2"}],"formula":{"text":"= Cash available at year end / Operating Expenditure per month","actual":["=",{"cube":"cflow","item_codes":["4200"],"amount_type":"AUDA"},"/","(",{"cube":"incexp","item_codes":["4600"],"amount_type":"AUDA"},"/","12",")"]},"last_year":2024,"formula_v2":{"text":"= Cash available at year end / Operating Expenditure per month","actual":["=",{"cube":"cflow_v2","item_codes":["0430"],"amount_type":"AUDA"},"/","(",{"cube":"incexp_v2","item_codes":["3000","3100","3200","3300","3400","3500","3600","3700","3800","3900","4000","4100","4200","4300"],"amount_type":"AUDA"},"/","12",")"]},"result_type":"months"},"current_ratio":{"ref":{"url":"http://mfma.treasury.gov.za/Circulars/Pages/Circular71.aspx","title":"Circular 71"},"values":[{"date":2024,"year":2024,"assets":537293386.0,"rating":"bad","result":0.32,"amount_type":"AUDA","liabilities":1689804343.0,"cube_version":"v2"},{"date":2023,"year":2023,"assets":565424526.0,"rating":"bad","result":0.41,"amount_type":"AUDA","liabilities":1375841870.0,"cube_version":"v2"},{"date":2022,"year":2022,"assets":398500266.0,"rating":"bad","result":0.37,"amount_type":"AUDA","liabilities":1089405512.0,"cube_version":"v2"},{"date":2021,"year":2021,"assets":351603478.0,"rating":"bad","result":0.41,"amount_type":"AUDA","liabilities":849710261.0,"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":6397306.0,"date":"2024","year":2024,"rating":"bad","result":0.0,"amount_type":"ACT","liabilities":1689804343.0,"cube_version":"v2","call_investment_deposits":0},{"cash":6653291.0,"date":"2023","year":2023,"rating":"bad","result":0.0,"amount_type":"ACT","liabilities":1375841870.0,"cube_version":"v2","call_investment_deposits":0},{"cash":5605148.0,"date":"2022","year":2022,"rating":"bad","result":0.01,"amount_type":"ACT","liabilities":1089405512.0,"cube_version":"v2","call_investment_deposits":0},{"cash":3767220.0,"date":"2021","year":2021,"rating":"bad","result":0.0,"amount_type":"ACT","liabilities":849710261.0,"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":547588439.0,"percent":79.19},"total":691478439.0,"rating":"good","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":143890000.0,"percent":20.81}},"uifw_expenditure":{"ref":{"url":"http://mfma.treasury.gov.za/Circulars/Pages/Circular71.aspx","title":"Circular 71"},"values":[{"date":2024,"rating":"bad","result":58.2,"cube_version":"v2"},{"date":2023,"rating":"bad","result":27.42,"cube_version":"v2"},{"date":2022,"rating":"bad","result":33.0,"cube_version":"v2"},{"date":2021,"rating":"bad","result":25.17,"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":18933427.0,"comparison":"Original budget to audited outcome","percent_changed":1721.7},{"item":"Government Transfers","amount":16889000.0,"comparison":"Original to adjusted budget","percent_changed":14.04},{"item":"Government Transfers","amount":8062636.0,"comparison":"Original budget to audited outcome","percent_changed":6.7},{"item":"Interest and investments","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Interest and investments","amount":-20790537.0,"comparison":"Original budget to audited outcome","percent_changed":-27.57},{"item":"Other","amount":39673218.0,"comparison":"Original to adjusted budget","percent_changed":2066.0},{"item":"Other","amount":50944761.0,"comparison":"Original budget to audited outcome","percent_changed":2652.98},{"item":"Property rates","amount":15640660.0,"comparison":"Original to adjusted budget","percent_changed":19.85},{"item":"Property rates","amount":-345731.0,"comparison":"Original budget to audited outcome","percent_changed":-0.44},{"item":"Rental income","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Rental income","amount":-307898.0,"comparison":"Original budget to audited outcome","percent_changed":-10.13},{"item":"Service Charges","amount":-11282380.0,"comparison":"Original to adjusted budget","percent_changed":-3.87},{"item":"Service Charges","amount":-42930689.0,"comparison":"Original budget to audited outcome","percent_changed":-14.73}],"2022":[{"item":"Fines","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Fines","amount":15086496.0,"comparison":"Original budget to audited outcome","percent_changed":734.99},{"item":"Government Transfers","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Government Transfers","amount":0.0,"comparison":"Original budget to audited outcome","percent_changed":0.0},{"item":"Interest and investments","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Interest and investments","amount":-38954954.0,"comparison":"Original budget to audited outcome","percent_changed":-45.38},{"item":"Other","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Other","amount":10603456.0,"comparison":"Original budget to audited outcome","percent_changed":27.79},{"item":"Property rates","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Property rates","amount":-5076708.0,"comparison":"Original budget to audited outcome","percent_changed":-5.58},{"item":"Rental income","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Rental income","amount":-1067714.0,"comparison":"Original budget to audited outcome","percent_changed":-33.57},{"item":"Service Charges","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Service Charges","amount":-83655392.0,"comparison":"Original budget to audited outcome","percent_changed":-26.6}],"2023":[{"item":"Fines","amount":500000.0,"comparison":"Original to adjusted budget","percent_changed":26.32},{"item":"Fines","amount":10224026.0,"comparison":"Original budget to audited outcome","percent_changed":538.12},{"item":"Government Transfers","amount":-922959.0,"comparison":"Original to adjusted budget","percent_changed":-0.7},{"item":"Government Transfers","amount":-922959.0,"comparison":"Original budget to audited outcome","percent_changed":-0.7},{"item":"Interest and investments","amount":10000000.0,"comparison":"Original to adjusted budget","percent_changed":21.58},{"item":"Interest and investments","amount":9595205.0,"comparison":"Original budget to audited outcome","percent_changed":20.7},{"item":"Other","amount":432712.0,"comparison":"Original to adjusted budget","percent_changed":0.78},{"item":"Other","amount":-17431803.0,"comparison":"Original budget to audited outcome","percent_changed":-31.45},{"item":"Property rates","amount":32000000.0,"comparison":"Original to adjusted budget","percent_changed":39.37},{"item":"Property rates","amount":11373919.0,"comparison":"Original budget to audited outcome","percent_changed":13.99},{"item":"Rental income","amount":308684.0,"comparison":"Original to adjusted budget","percent_changed":14.74},{"item":"Rental income","amount":614974.0,"comparison":"Original budget to audited outcome","percent_changed":29.37},{"item":"Service Charges","amount":30244947.0,"comparison":"Original to adjusted budget","percent_changed":7.88},{"item":"Service Charges","amount":-157618736.0,"comparison":"Original budget to audited outcome","percent_changed":-41.04}],"2024":[{"item":"Fines","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Fines","amount":9553717.0,"comparison":"Original budget to audited outcome","percent_changed":566.75},{"item":"Government Transfers","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Government Transfers","amount":-252000.0,"comparison":"Original budget to audited outcome","percent_changed":-0.17},{"item":"Interest and investments","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Interest and investments","amount":27239236.0,"comparison":"Original budget to audited outcome","percent_changed":45.87},{"item":"Other","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Other","amount":-1873397.0,"comparison":"Original budget to audited outcome","percent_changed":-3.21},{"item":"Property rates","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Property rates","amount":12366988.0,"comparison":"Original budget to audited outcome","percent_changed":12.69},{"item":"Rental income","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Rental income","amount":-892714.0,"comparison":"Original budget to audited outcome","percent_changed":-35.25},{"item":"Service Charges","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Service Charges","amount":-163243711.0,"comparison":"Original budget to audited outcome","percent_changed":-36.69}]},"income_time_series":[{"amount":632791114.0,"budget_phase":"Adjusted Budget","financial_year":2021,"amount_type.code":"ADJB"},{"amount":651567426.0,"budget_phase":"Adjusted Budget","financial_year":2022,"amount_type.code":"ADJB"},{"amount":775800937.0,"budget_phase":"Adjusted Budget","financial_year":2023,"amount_type.code":"ADJB"},{"amount":808580320.0,"budget_phase":"Adjusted Budget","financial_year":2024,"amount_type.code":"ADJB"},{"amount":585436585.0,"budget_phase":"Audited Actual","financial_year":2021,"amount_type.code":"AUDA"},{"amount":548502610.0,"budget_phase":"Audited Actual","financial_year":2022,"amount_type.code":"AUDA"},{"amount":559072179.0,"budget_phase":"Audited Actual","financial_year":2023,"amount_type.code":"AUDA"},{"amount":691478439.0,"budget_phase":"Audited Actual","financial_year":2024,"amount_type.code":"AUDA"},{"amount":808343260.0,"budget_phase":"Forecast 1 year ahead of budget year","financial_year":2026,"amount_type.code":"IBY1"},{"amount":844434024.0,"budget_phase":"Forecast 2 years ahead of budget year","financial_year":2027,"amount_type.code":"IBY2"},{"amount":571870616.0,"budget_phase":"Original Budget","financial_year":2021,"amount_type.code":"ORGB"},{"amount":651567426.0,"budget_phase":"Original Budget","financial_year":2022,"amount_type.code":"ORGB"},{"amount":703237553.0,"budget_phase":"Original Budget","financial_year":2023,"amount_type.code":"ORGB"},{"amount":808580320.0,"budget_phase":"Original Budget","financial_year":2024,"amount_type.code":"ORGB"},{"amount":773201346.0,"budget_phase":"Original Budget","financial_year":2025,"amount_type.code":"ORGB"}],"spending_adjustments":{"2021":[{"item":"Bulk purchases","amount":30000000.0,"comparison":"Original to adjusted budget","percent_changed":21.43},{"item":"Bulk purchases","amount":9104604.0,"comparison":"Original budget to audited outcome","percent_changed":6.5},{"item":"Contracted services","amount":10747641.0,"comparison":"Original to adjusted budget","percent_changed":16.01},{"item":"Contracted services","amount":-7238892.0,"comparison":"Original budget to audited outcome","percent_changed":-10.78},{"item":"Employee related costs","amount":-18247535.0,"comparison":"Original to adjusted budget","percent_changed":-10.12},{"item":"Employee related costs","amount":-25400769.0,"comparison":"Original budget to audited outcome","percent_changed":-14.09},{"item":"Finance charges","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Finance charges","amount":28235178.0,"comparison":"Original budget to audited outcome","percent_changed":941.17},{"item":"Other","amount":8820482.0,"comparison":"Original to adjusted budget","percent_changed":3.53},{"item":"Other","amount":71768917.0,"comparison":"Original budget to audited outcome","percent_changed":28.76},{"item":"Remuneration of councillors","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Remuneration of councillors","amount":-1534150.0,"comparison":"Original budget to audited outcome","percent_changed":-15.51}],"2022":[{"item":"Bulk purchases","amount":-10000000.0,"comparison":"Original to adjusted budget","percent_changed":-6.2},{"item":"Bulk purchases","amount":9852536.0,"comparison":"Original budget to audited outcome","percent_changed":6.11},{"item":"Contracted services","amount":2845272.0,"comparison":"Original to adjusted budget","percent_changed":3.72},{"item":"Contracted services","amount":79856.0,"comparison":"Original budget to audited outcome","percent_changed":0.1},{"item":"Employee related costs","amount":32300143.0,"comparison":"Original to adjusted budget","percent_changed":21.8},{"item":"Employee related costs","amount":21190165.0,"comparison":"Original budget to audited outcome","percent_changed":14.3},{"item":"Finance charges","amount":-1133010.0,"comparison":"Original to adjusted budget","percent_changed":-36.35},{"item":"Finance charges","amount":45282925.0,"comparison":"Original budget to audited outcome","percent_changed":1452.77},{"item":"Other","amount":-20246473.0,"comparison":"Original to adjusted budget","percent_changed":-6.7},{"item":"Other","amount":24761030.0,"comparison":"Original budget to audited outcome","percent_changed":8.19},{"item":"Remuneration of councillors","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Remuneration of councillors","amount":-937353.0,"comparison":"Original budget to audited outcome","percent_changed":-10.39},{"item":"Transfers and subsidies","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Transfers and subsidies","amount":null,"comparison":"Original budget to audited outcome","percent_changed":null}],"2023":[{"item":"Bulk purchases","amount":20760585.0,"comparison":"Original to adjusted budget","percent_changed":12.68},{"item":"Bulk purchases","amount":3502998.0,"comparison":"Original budget to audited outcome","percent_changed":2.14},{"item":"Contracted services","amount":9476092.0,"comparison":"Original to adjusted budget","percent_changed":11.84},{"item":"Contracted services","amount":10031143.0,"comparison":"Original budget to audited outcome","percent_changed":12.53},{"item":"Employee related costs","amount":10340600.0,"comparison":"Original to adjusted budget","percent_changed":6.83},{"item":"Employee related costs","amount":25634648.0,"comparison":"Original budget to audited outcome","percent_changed":16.94},{"item":"Finance charges","amount":-6146000.0,"comparison":"Original to adjusted budget","percent_changed":-15.56},{"item":"Finance charges","amount":55267786.0,"comparison":"Original budget to audited outcome","percent_changed":139.93},{"item":"Other","amount":37602888.0,"comparison":"Original to adjusted budget","percent_changed":13.07},{"item":"Other","amount":-36087188.0,"comparison":"Original budget to audited outcome","percent_changed":-12.55},{"item":"Remuneration of councillors","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Remuneration of councillors","amount":-478413.0,"comparison":"Original budget to audited outcome","percent_changed":-5.32},{"item":"Transfers and subsidies","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Transfers and subsidies","amount":null,"comparison":"Original budget to audited outcome","percent_changed":null}],"2024":[{"item":"Bulk purchases","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Bulk purchases","amount":17461064.0,"comparison":"Original budget to audited outcome","percent_changed":9.44},{"item":"Contracted services","amount":-435000.0,"comparison":"Original to adjusted budget","percent_changed":-0.61},{"item":"Contracted services","amount":51879882.0,"comparison":"Original budget to audited outcome","percent_changed":72.61},{"item":"Employee related costs","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Employee related costs","amount":-8824906.0,"comparison":"Original budget to audited outcome","percent_changed":-4.38},{"item":"Finance charges","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Finance charges","amount":59599091.0,"comparison":"Original budget to audited outcome","percent_changed":178.7},{"item":"Other","amount":435000.0,"comparison":"Original to adjusted budget","percent_changed":0.14},{"item":"Other","amount":100230135.0,"comparison":"Original budget to audited outcome","percent_changed":33.08},{"item":"Remuneration of councillors","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Remuneration of councillors","amount":262943.0,"comparison":"Original budget to audited outcome","percent_changed":2.89},{"item":"Transfers and subsidies","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Transfers and subsidies","amount":null,"comparison":"Original budget to audited outcome","percent_changed":null}]},"spending_time_series":[{"amount":681201168.0,"budget_phase":"Adjusted Budget","financial_year":2021,"amount_type.code":"ADJB"},{"amount":711091592.0,"budget_phase":"Adjusted Budget","financial_year":2022,"amount_type.code":"ADJB"},{"amount":810530351.0,"budget_phase":"Adjusted Budget","financial_year":2023,"amount_type.code":"ADJB"},{"amount":810716319.0,"budget_phase":"Adjusted Budget","financial_year":2024,"amount_type.code":"ADJB"},{"amount":724815468.0,"budget_phase":"Audited Actual","financial_year":2021,"amount_type.code":"AUDA"},{"amount":800554811.0,"budget_phase":"Audited Actual","financial_year":2022,"amount_type.code":"AUDA"},{"amount":789031152.0,"budget_phase":"Audited Actual","financial_year":2023,"amount_type.code":"AUDA"},{"amount":1023988520.0,"budget_phase":"Audited Actual","financial_year":2024,"amount_type.code":"AUDA"},{"amount":916157504.0,"budget_phase":"Forecast 1 year ahead of budget year","financial_year":2026,"amount_type.code":"IBY1"},{"amount":959228029.0,"budget_phase":"Forecast 2 years ahead of budget year","financial_year":2027,"amount_type.code":"IBY2"},{"amount":649880580.0,"budget_phase":"Original Budget","financial_year":2021,"amount_type.code":"ORGB"},{"amount":707325660.0,"budget_phase":"Original Budget","financial_year":2022,"amount_type.code":"ORGB"},{"amount":738496186.0,"budget_phase":"Original Budget","financial_year":2023,"amount_type.code":"ORGB"},{"amount":810716319.0,"budget_phase":"Original Budget","financial_year":2024,"amount_type.code":"ORGB"},{"amount":878574294.0,"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":23.82,"overunder":"over","cube_version":"v2"},{"date":2023,"rating":"ave","result":-8.27,"overunder":"under","cube_version":"v2"},{"date":2022,"rating":"bad","result":-26.16,"overunder":"under","cube_version":"v2"},{"date":2021,"rating":"ave","result":-13.41,"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":109834381.0,"amount_type":"AUDA"},{"date":"2024","item":"Service Charges","amount":281708685.0,"amount_type":"AUDA"},{"date":"2024","item":"Rental income","amount":1639760.0,"amount_type":"AUDA"},{"date":"2024","item":"Interest and investments","amount":86625775.0,"amount_type":"AUDA"},{"date":"2024","item":"Fines","amount":11239410.0,"amount_type":"AUDA"},{"date":"2024","item":"Other","amount":56540428.0,"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":18.82},{"date":2023,"rating":"","result":22.43},{"date":2022,"rating":"","result":21.15},{"date":2021,"rating":"","result":21.37}],"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":26.3,"overunder":"over","cube_version":"v2"},{"date":2023,"rating":"good","result":-2.7,"overunder":"under","cube_version":"v2"},{"date":2022,"rating":"ave","result":12.6,"overunder":"over","cube_version":"v2"},{"date":2021,"rating":"ave","result":6.4,"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":3.99,"cube_version":"v2"},{"date":2023,"rating":"bad","result":5.27,"cube_version":"v2"},{"date":2022,"rating":"bad","result":0.22,"cube_version":"v2"},{"date":2021,"rating":"bad","result":0.02,"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":12.04},{"date":2023,"rating":"","result":11.41},{"date":2022,"rating":"","result":9.58},{"date":2021,"rating":"","result":8.26}],"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":84.55,"amount_type":"AUDA","cube_version":"v2"},{"date":"2023","year":2023,"rating":"bad","result":85.7,"amount_type":"AUDA","cube_version":"v2"},{"date":"2022","year":2022,"rating":"bad","result":84.89,"amount_type":"AUDA","cube_version":"v2"},{"date":"2021","year":2021,"rating":"bad","result":83.11,"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":47505813.0},{"year":2022,"value":47434551.0},{"year":2023,"value":30581026.0},{"year":2024,"value":71576253.0}],"category":"Community & Social Services"},{"values":[{"year":2021,"value":206741438.0},{"year":2022,"value":238675182.0},{"year":2023,"value":248504667.0},{"year":2024,"value":244632417.0}],"category":"Electricity "},{"values":[{"year":2021,"value":530043.0},{"year":2022,"value":2017471.0},{"year":2023,"value":1648111.0},{"year":2024,"value":535417.0}],"category":"Environmental Protection"},{"values":[{"year":2021,"value":289742856.0},{"year":2022,"value":325859760.0},{"year":2023,"value":303137626.0},{"year":2024,"value":497957991.0}],"category":"Governance, Administration, Planning and Development"},{"values":[{"year":2021,"value":2250719.0}],"category":"Health"},{"values":[{"year":2021,"value":770773.0},{"year":2022,"value":1364021.0},{"year":2024,"value":1259542.0}],"category":"Housing"},{"values":[{"year":2021,"value":31511115.0},{"year":2022,"value":49548619.0},{"year":2023,"value":46833256.0},{"year":2024,"value":41166166.0}],"category":"Road Transport"},{"values":[{"year":2021,"value":322311.0},{"year":2022,"value":-149236.0},{"year":2023,"value":842270.0},{"year":2024,"value":1442779.0}],"category":"Sport And Recreation"},{"values":[{"year":2021,"value":18127862.0},{"year":2022,"value":32140909.0},{"year":2023,"value":31199526.0},{"year":2024,"value":22290772.0}],"category":"Waste Management"},{"values":[{"year":2021,"value":28519580.0},{"year":2022,"value":23348617.0},{"year":2023,"value":33684882.0},{"year":2024,"value":33809984.0}],"category":"Waste Water Management"},{"values":[{"year":2021,"value":98792958.0},{"year":2022,"value":80314917.0},{"year":2023,"value":92599788.0},{"year":2024,"value":109317199.0}],"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":"MP311"},"muni_contact":{"url":"http://www.delmasmunic.co.za","phone_number":"013 665 6000","street_address_1":"Municipal Building","street_address_2":"C/O Samuel & V/D Walt Streets","street_address_3":"Delmas","street_address_4":"2210"},"mayoral_staff":{"officials":[{"name":"Kleinbooi Vusi Buda","role":"Mayor/Executive Mayor","email":"samabhuda@gmail.com","title":"Cllr","secretary":{"name":"Tsepo Mathe","role":"Secretary of Mayor/Executive Mayor","email":"tsepom@vklm.gov.za","title":"Mr","fax_number":"013 665 6059","office_phone":"013 665 6000"},"fax_number":"013 665 6096","office_phone":"013 665 6099"},{"name":"Tswaledi MacDonald Mashabela","role":"Municipal Manager","email":"thabom@vklm.gov.za","title":"Ms","secretary":{"name":"Lucky Prince Noko","role":"Secretary of Municipal Manager","email":"secmm@vklm.gov.za","title":"Mr","fax_number":"013 665 2913","office_phone":"013 665 6005"},"fax_number":"013 665 2913","office_phone":"013 665 6021"},{"name":"Paula Mthimunye","role":"Deputy Mayor/Executive Mayor","email":"paulam@vklm.gov.za","title":"Mrs","secretary":{"name":"","role":"Secretary of Deputy Mayor/Executive Mayor","email":"","title":"","fax_number":"","office_phone":""},"fax_number":" ","office_phone":"013 004 1400"},{"name":"Thokozile Mahlangu","role":"Chief Financial Officer","email":"thokotp@yahoo.co.za","title":"Ms","secretary":{"name":"Lucky Diale","role":"Secretary of Financial Manager","email":"lucky@victorkhanyelm.gov.za","title":"Ms","fax_number":"013 665 2913","office_phone":"013 665 6009"},"fax_number":"013 665 2913","office_phone":"013 665 6000"}],"updated_date":"October 2026"},"audit_opinions":{"values":[{"date":2024,"rating":"qualified","result":"Qualified","report_url":""},{"date":2023,"rating":"qualified","result":"Qualified","report_url":""},{"date":2022,"rating":"qualified","result":"Qualified","report_url":"https://lg.treasury.gov.za/supportingdocs/MP311/MP311_Audit%20Report_2022_Y_20230227T094114Z_fanelep_maphanga.pdf"},{"date":2021,"rating":"qualified","result":"Qualified","report_url":"https://lg.treasury.gov.za/supportingdocs/MP311/MP311_Audit%20Report_2021_Y_20220314T121340Z_fanelep_maphanga.pdf"}]}}