{"indicators":{"grants":{"totals":{"2021":{"ACT":{"equitable_share":15981317.0,"national_conditional_grants":9619819.0},"ORGB":{"equitable_share":18384000.0,"national_conditional_grants":21763000.0},"SCHD":{"national_conditional_grants":21463000.0},"TRFR":{"national_conditional_grants":10092000.0}},"2022":{"ORGB":{"equitable_share":19237000.0,"national_conditional_grants":27130000.0},"SCHD":{"national_conditional_grants":28811000.0},"TRFR":{"national_conditional_grants":28811000.0}},"2023":{"ACT":{"national_conditional_grants":-379309.0},"ORGB":{"equitable_share":23414000.0,"provincial_transfers":1200000.0,"national_conditional_grants":21297000.0},"SCHD":{"national_conditional_grants":21297000.0},"TRFR":{"national_conditional_grants":21297000.0}},"2024":{"ORGB":{"equitable_share":25229000.0,"national_conditional_grants":21326000.0},"SCHD":{"national_conditional_grants":15854000.0},"TRFR":{"national_conditional_grants":15854000.0}}},"snapshot_date":{"year":2025,"quarter":"3"},"equitable_share":{"2021":[{"amount.sum":15981317.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ACT","financial_year_end.year":2021},{"amount.sum":18384000.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ORGB","financial_year_end.year":2021}],"2022":[{"amount.sum":19237000.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ORGB","financial_year_end.year":2022}],"2023":[{"amount.sum":23414000.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ORGB","financial_year_end.year":2023}],"2024":[{"amount.sum":25229000.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ORGB","financial_year_end.year":2024}]},"provincial_transfers":{"2023":[{"amount.sum":1200000.0,"grant.code":"0006","grant.label":"Sport, Arts and Culture","amount_type.code":"ORGB","financial_year_end.year":2023}]},"national_conditional_grants":{"2021":[{"amount.sum":42000.0,"grant.code":"DRG","grant.label":"Municipal Disaster Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":42000.0,"grant.code":"DRG","grant.label":"Municipal Disaster Grant","amount_type.code":"TRFR","financial_year_end.year":2021},{"amount.sum":945251.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"ACT","financial_year_end.year":2021},{"amount.sum":2800000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":2800000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"TRFR","financial_year_end.year":2021},{"amount.sum":1658442.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"ACT","financial_year_end.year":2021},{"amount.sum":5269854.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"ACT","financial_year_end.year":2021},{"amount.sum":7321000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":2000000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2021},{"amount.sum":300000.0,"grant.code":"MSIG","grant.label":"Municipal Systems Improvement Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":1000000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":250000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"TRFR","financial_year_end.year":2021},{"amount.sum":-92706.0,"grant.code":"USDG","grant.label":"Urban Settlement Development Grant","amount_type.code":"ACT","financial_year_end.year":2021},{"amount.sum":1838978.0,"grant.code":"WSIG","grant.label":"Water Services Infrastructure Grant","amount_type.code":"ACT","financial_year_end.year":2021},{"amount.sum":10000000.0,"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":2650000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":2650000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"TRFR","financial_year_end.year":2022},{"amount.sum":6161000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":6161000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2022},{"amount.sum":20000000.0,"grant.code":"WSIG","grant.label":"Water Services Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":20000000.0,"grant.code":"WSIG","grant.label":"Water Services Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2022}],"2023":[{"amount.sum":2270691.0,"grant.code":"DRG","grant.label":"Municipal Disaster Grant","amount_type.code":"ACT","financial_year_end.year":2023},{"amount.sum":-2650000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"ACT","financial_year_end.year":2023},{"amount.sum":2650000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":2650000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"TRFR","financial_year_end.year":2023},{"amount.sum":7697000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":7697000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2023},{"amount.sum":950000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":950000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"TRFR","financial_year_end.year":2023},{"amount.sum":10000000.0,"grant.code":"WSIG","grant.label":"Water Services Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":10000000.0,"grant.code":"WSIG","grant.label":"Water Services Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2023}],"2024":[{"amount.sum":2650000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":2650000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"TRFR","financial_year_end.year":2024},{"amount.sum":7304000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":7304000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2024},{"amount.sum":950000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":950000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"TRFR","financial_year_end.year":2024},{"amount.sum":4950000.0,"grant.code":"WSIG","grant.label":"Water Services Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":4950000.0,"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":"bad","result":-47101168.0,"cube_version":"v2"},{"date":2023,"rating":"bad","result":-13990892.0,"cube_version":"v2"},{"date":2022,"rating":"bad","result":-14329912.0,"cube_version":"v2"},{"date":2021,"rating":"bad","result":-17894206.0,"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,"cube_version":"v2"},{"date":2023,"rating":"bad","result":0,"cube_version":"v2"},{"date":2022,"rating":"bad","result":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":-895654.0,"rating":"bad","result":-0.01,"amount_type":"AUDA","liabilities":85864109.0,"cube_version":"v2"},{"date":2023,"year":2023,"assets":-326024.0,"rating":"bad","result":0.0,"amount_type":"AUDA","liabilities":68412835.0,"cube_version":"v2"},{"date":2022,"year":2022,"assets":14053342.0,"rating":"bad","result":0.22,"amount_type":"AUDA","liabilities":62736113.0,"cube_version":"v2"},{"date":2021,"year":2021,"assets":22184356.0,"rating":"bad","result":0.53,"amount_type":"AUDA","liabilities":42139999.0,"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":305782.0,"date":"2024","year":2024,"rating":"bad","result":0.0,"amount_type":"ACT","liabilities":85864109.0,"cube_version":"v2","call_investment_deposits":0},{"cash":2198685.0,"date":"2023","year":2023,"rating":"bad","result":0.03,"amount_type":"ACT","liabilities":68412835.0,"cube_version":"v2","call_investment_deposits":0},{"cash":5062846.0,"date":"2022","year":2022,"rating":"bad","result":0.08,"amount_type":"ACT","liabilities":62736113.0,"cube_version":"v2","call_investment_deposits":0},{"cash":3256966.0,"date":"2021","year":2021,"rating":"bad","result":0.08,"amount_type":"ACT","liabilities":42139999.0,"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":57349442.0,"percent":62.67},"total":91509158.0,"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":34159716.0,"percent":37.33}},"uifw_expenditure":{"ref":{"url":"http://mfma.treasury.gov.za/Circulars/Pages/Circular71.aspx","title":"Circular 71"},"values":[{"date":2024,"rating":"bad","result":17.25,"cube_version":"v2"},{"date":2023,"rating":"bad","result":35.82,"cube_version":"v2"},{"date":2022,"rating":"bad","result":91.05,"cube_version":"v2"},{"date":2021,"rating":"bad","result":33.41,"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":95171.0,"comparison":"Original budget to audited outcome","percent_changed":432.34},{"item":"Government Transfers","amount":4560000.0,"comparison":"Original to adjusted budget","percent_changed":20.56},{"item":"Government Transfers","amount":2915182.0,"comparison":"Original budget to audited outcome","percent_changed":13.14},{"item":"Interest and investments","amount":463179.0,"comparison":"Original to adjusted budget","percent_changed":14.38},{"item":"Interest and investments","amount":2104153.0,"comparison":"Original budget to audited outcome","percent_changed":65.31},{"item":"Licenses and Permits","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Licenses and Permits","amount":5225.0,"comparison":"Original budget to audited outcome","percent_changed":225.99},{"item":"Other","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Other","amount":-3030026.0,"comparison":"Original budget to audited outcome","percent_changed":-48.78},{"item":"Property rates","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Property rates","amount":-2448876.0,"comparison":"Original budget to audited outcome","percent_changed":-12.87},{"item":"Rental income","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Rental income","amount":-24303.0,"comparison":"Original budget to audited outcome","percent_changed":-3.4},{"item":"Service Charges","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Service Charges","amount":-1134747.0,"comparison":"Original budget to audited outcome","percent_changed":-5.1}],"2022":[{"item":"Fines","amount":89884.0,"comparison":"Original to adjusted budget","percent_changed":389.24},{"item":"Fines","amount":14865.0,"comparison":"Original budget to audited outcome","percent_changed":64.37},{"item":"Government Transfers","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Government Transfers","amount":-321448.0,"comparison":"Original budget to audited outcome","percent_changed":-1.38},{"item":"Interest and investments","amount":6147038.0,"comparison":"Original to adjusted budget","percent_changed":153.58},{"item":"Interest and investments","amount":3739509.0,"comparison":"Original budget to audited outcome","percent_changed":93.43},{"item":"Licenses and Permits","amount":6443.0,"comparison":"Original to adjusted budget","percent_changed":265.58},{"item":"Licenses and Permits","amount":10494.0,"comparison":"Original budget to audited outcome","percent_changed":432.56},{"item":"Other","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Other","amount":-1207328.0,"comparison":"Original budget to audited outcome","percent_changed":-18.66},{"item":"Property rates","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Property rates","amount":-1953786.0,"comparison":"Original budget to audited outcome","percent_changed":-9.79},{"item":"Rental income","amount":-42000000.0,"comparison":"Original to adjusted budget","percent_changed":-74.02},{"item":"Rental income","amount":-55982306.0,"comparison":"Original budget to audited outcome","percent_changed":-98.67},{"item":"Service Charges","amount":3479.0,"comparison":"Original to adjusted budget","percent_changed":0.01},{"item":"Service Charges","amount":-401083.0,"comparison":"Original budget to audited outcome","percent_changed":-1.62}],"2023":[{"item":"Fines","amount":376.0,"comparison":"Original to adjusted budget","percent_changed":0.32},{"item":"Fines","amount":-82124.0,"comparison":"Original budget to audited outcome","percent_changed":-69.23},{"item":"Government Transfers","amount":-1000000.0,"comparison":"Original to adjusted budget","percent_changed":-3.54},{"item":"Government Transfers","amount":3262484.0,"comparison":"Original budget to audited outcome","percent_changed":11.56},{"item":"Interest and investments","amount":-129634.0,"comparison":"Original to adjusted budget","percent_changed":-1.22},{"item":"Interest and investments","amount":-1628962.0,"comparison":"Original budget to audited outcome","percent_changed":-15.29},{"item":"Licenses and Permits","amount":-312.0,"comparison":"Original to adjusted budget","percent_changed":-3.35},{"item":"Licenses and Permits","amount":4223.0,"comparison":"Original budget to audited outcome","percent_changed":45.35},{"item":"Other","amount":-1541304.0,"comparison":"Original to adjusted budget","percent_changed":-16.47},{"item":"Other","amount":-4974819.0,"comparison":"Original budget to audited outcome","percent_changed":-53.17},{"item":"Property rates","amount":5296880.0,"comparison":"Original to adjusted budget","percent_changed":25.27},{"item":"Property rates","amount":-6398824.0,"comparison":"Original budget to audited outcome","percent_changed":-30.53},{"item":"Rental income","amount":-14727758.0,"comparison":"Original to adjusted budget","percent_changed":-95.17},{"item":"Rental income","amount":-14691492.0,"comparison":"Original budget to audited outcome","percent_changed":-94.94},{"item":"Service Charges","amount":-354764.0,"comparison":"Original to adjusted budget","percent_changed":-1.27},{"item":"Service Charges","amount":-10849627.0,"comparison":"Original budget to audited outcome","percent_changed":-38.93}],"2024":[{"item":"Fines","amount":-116140.0,"comparison":"Original to adjusted budget","percent_changed":-92.07},{"item":"Fines","amount":-121966.0,"comparison":"Original budget to audited outcome","percent_changed":-96.69},{"item":"Government Transfers","amount":152640.0,"comparison":"Original to adjusted budget","percent_changed":0.51},{"item":"Government Transfers","amount":4088716.0,"comparison":"Original budget to audited outcome","percent_changed":13.6},{"item":"Interest and investments","amount":2390295.0,"comparison":"Original to adjusted budget","percent_changed":25.26},{"item":"Interest and investments","amount":2137956.0,"comparison":"Original budget to audited outcome","percent_changed":22.59},{"item":"Licenses and Permits","amount":20460.0,"comparison":"Original to adjusted budget","percent_changed":214.47},{"item":"Licenses and Permits","amount":15411.0,"comparison":"Original budget to audited outcome","percent_changed":161.54},{"item":"Other","amount":-4621626.0,"comparison":"Original to adjusted budget","percent_changed":-28.96},{"item":"Other","amount":-10694960.0,"comparison":"Original budget to audited outcome","percent_changed":-67.02},{"item":"Property rates","amount":-4984994.0,"comparison":"Original to adjusted budget","percent_changed":-24.9},{"item":"Property rates","amount":-1325016.0,"comparison":"Original budget to audited outcome","percent_changed":-6.62},{"item":"Rental income","amount":-2167269.0,"comparison":"Original to adjusted budget","percent_changed":-70.49},{"item":"Rental income","amount":-2328114.0,"comparison":"Original budget to audited outcome","percent_changed":-75.72},{"item":"Service Charges","amount":-2230604.0,"comparison":"Original to adjusted budget","percent_changed":-5.73},{"item":"Service Charges","amount":-17914685.0,"comparison":"Original budget to audited outcome","percent_changed":-46.02}]},"income_time_series":[{"amount":78654114.0,"budget_phase":"Adjusted Budget","financial_year":2021,"amount_type.code":"ADJB"},{"amount":99511809.0,"budget_phase":"Adjusted Budget","financial_year":2022,"amount_type.code":"ADJB"},{"amount":100204957.0,"budget_phase":"Adjusted Budget","financial_year":2023,"amount_type.code":"ADJB"},{"amount":106094578.0,"budget_phase":"Adjusted Budget","financial_year":2024,"amount_type.code":"ADJB"},{"amount":72112714.0,"budget_phase":"Audited Actual","financial_year":2021,"amount_type.code":"AUDA"},{"amount":79163882.0,"budget_phase":"Audited Actual","financial_year":2022,"amount_type.code":"AUDA"},{"amount":77302332.0,"budget_phase":"Audited Actual","financial_year":2023,"amount_type.code":"AUDA"},{"amount":91509158.0,"budget_phase":"Audited Actual","financial_year":2024,"amount_type.code":"AUDA"},{"amount":97463821.0,"budget_phase":"Audited Actual","financial_year":2025,"amount_type.code":"AUDA"},{"amount":156813457.0,"budget_phase":"Forecast 1 year ahead of budget year","financial_year":2026,"amount_type.code":"IBY1"},{"amount":165913266.0,"budget_phase":"Forecast 2 years ahead of budget year","financial_year":2027,"amount_type.code":"IBY2"},{"amount":73630935.0,"budget_phase":"Original Budget","financial_year":2021,"amount_type.code":"ORGB"},{"amount":135264965.0,"budget_phase":"Original Budget","financial_year":2022,"amount_type.code":"ORGB"},{"amount":112661473.0,"budget_phase":"Original Budget","financial_year":2023,"amount_type.code":"ORGB"},{"amount":117651816.0,"budget_phase":"Original Budget","financial_year":2024,"amount_type.code":"ORGB"},{"amount":146746606.0,"budget_phase":"Original Budget","financial_year":2025,"amount_type.code":"ORGB"}],"spending_adjustments":{"2021":[{"item":"Bulk purchases","amount":-1505000.0,"comparison":"Original to adjusted budget","percent_changed":-9.22},{"item":"Bulk purchases","amount":-170873.0,"comparison":"Original budget to audited outcome","percent_changed":-1.05},{"item":"Contracted services","amount":185161.0,"comparison":"Original to adjusted budget","percent_changed":5.25},{"item":"Contracted services","amount":1519509.0,"comparison":"Original budget to audited outcome","percent_changed":43.08},{"item":"Employee related costs","amount":-3471452.0,"comparison":"Original to adjusted budget","percent_changed":-11.66},{"item":"Employee related costs","amount":207365.0,"comparison":"Original budget to audited outcome","percent_changed":0.7},{"item":"Finance charges","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Finance charges","amount":2969376.0,"comparison":"Original budget to audited outcome","percent_changed":121.16},{"item":"Other","amount":64838.0,"comparison":"Original to adjusted budget","percent_changed":0.2},{"item":"Other","amount":-7272093.0,"comparison":"Original budget to audited outcome","percent_changed":-22.3},{"item":"Remuneration of councillors","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Remuneration of councillors","amount":-46796.0,"comparison":"Original budget to audited outcome","percent_changed":-1.67}],"2022":[{"item":"Bulk purchases","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Bulk purchases","amount":2098477.0,"comparison":"Original budget to audited outcome","percent_changed":12.25},{"item":"Contracted services","amount":708857.0,"comparison":"Original to adjusted budget","percent_changed":20.25},{"item":"Contracted services","amount":3044001.0,"comparison":"Original budget to audited outcome","percent_changed":86.97},{"item":"Employee related costs","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Employee related costs","amount":1649805.0,"comparison":"Original budget to audited outcome","percent_changed":5.5},{"item":"Finance charges","amount":1300000.0,"comparison":"Original to adjusted budget","percent_changed":86.67},{"item":"Finance charges","amount":6592962.0,"comparison":"Original budget to audited outcome","percent_changed":439.53},{"item":"Other","amount":3283967.0,"comparison":"Original to adjusted budget","percent_changed":10.39},{"item":"Other","amount":1308022.0,"comparison":"Original budget to audited outcome","percent_changed":4.14},{"item":"Remuneration of councillors","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Remuneration of councillors","amount":-380380.0,"comparison":"Original budget to audited outcome","percent_changed":-9.06}],"2023":[{"item":"Bulk purchases","amount":-5383026.0,"comparison":"Original to adjusted budget","percent_changed":-29.98},{"item":"Bulk purchases","amount":-847864.0,"comparison":"Original budget to audited outcome","percent_changed":-4.72},{"item":"Contracted services","amount":-433771.0,"comparison":"Original to adjusted budget","percent_changed":-9.31},{"item":"Contracted services","amount":5297234.0,"comparison":"Original budget to audited outcome","percent_changed":113.66},{"item":"Employee related costs","amount":-8653.0,"comparison":"Original to adjusted budget","percent_changed":-0.03},{"item":"Employee related costs","amount":3934291.0,"comparison":"Original budget to audited outcome","percent_changed":12.54},{"item":"Finance charges","amount":400.0,"comparison":"Original to adjusted budget","percent_changed":0.01},{"item":"Finance charges","amount":7206309.0,"comparison":"Original budget to audited outcome","percent_changed":199.31},{"item":"Other","amount":4002318.0,"comparison":"Original to adjusted budget","percent_changed":9.12},{"item":"Other","amount":-16878366.0,"comparison":"Original budget to audited outcome","percent_changed":-38.47},{"item":"Remuneration of councillors","amount":-308299.0,"comparison":"Original to adjusted budget","percent_changed":-6.24},{"item":"Remuneration of councillors","amount":-241096.0,"comparison":"Original budget to audited outcome","percent_changed":-4.88}],"2024":[{"item":"Bulk purchases","amount":10759741.0,"comparison":"Original to adjusted budget","percent_changed":81.27},{"item":"Bulk purchases","amount":6961463.0,"comparison":"Original budget to audited outcome","percent_changed":52.58},{"item":"Contracted services","amount":-4974006.0,"comparison":"Original to adjusted budget","percent_changed":-46.93},{"item":"Contracted services","amount":-3855970.0,"comparison":"Original budget to audited outcome","percent_changed":-36.38},{"item":"Employee related costs","amount":2515975.0,"comparison":"Original to adjusted budget","percent_changed":6.92},{"item":"Employee related costs","amount":3032738.0,"comparison":"Original budget to audited outcome","percent_changed":8.34},{"item":"Finance charges","amount":6235507.0,"comparison":"Original to adjusted budget","percent_changed":163.76},{"item":"Finance charges","amount":5328447.0,"comparison":"Original budget to audited outcome","percent_changed":139.94},{"item":"Other","amount":-2357895.0,"comparison":"Original to adjusted budget","percent_changed":-4.73},{"item":"Other","amount":-2459678.0,"comparison":"Original budget to audited outcome","percent_changed":-4.93},{"item":"Remuneration of councillors","amount":113000.0,"comparison":"Original to adjusted budget","percent_changed":2.31},{"item":"Remuneration of councillors","amount":420486.0,"comparison":"Original budget to audited outcome","percent_changed":8.61}]},"spending_time_series":[{"amount":82752625.0,"budget_phase":"Adjusted Budget","financial_year":2021,"amount_type.code":"ADJB"},{"amount":93224131.0,"budget_phase":"Adjusted Budget","financial_year":2022,"amount_type.code":"ADJB"},{"amount":104307508.0,"budget_phase":"Adjusted Budget","financial_year":2023,"amount_type.code":"ADJB"},{"amount":131041541.0,"budget_phase":"Adjusted Budget","financial_year":2024,"amount_type.code":"ADJB"},{"amount":84685566.0,"budget_phase":"Audited Actual","financial_year":2021,"amount_type.code":"AUDA"},{"amount":102244194.0,"budget_phase":"Audited Actual","financial_year":2022,"amount_type.code":"AUDA"},{"amount":104909047.0,"budget_phase":"Audited Actual","financial_year":2023,"amount_type.code":"AUDA"},{"amount":128176705.0,"budget_phase":"Audited Actual","financial_year":2024,"amount_type.code":"AUDA"},{"amount":140460057.0,"budget_phase":"Audited Actual","financial_year":2025,"amount_type.code":"AUDA"},{"amount":134839594.0,"budget_phase":"Forecast 1 year ahead of budget year","financial_year":2026,"amount_type.code":"IBY1"},{"amount":143437773.0,"budget_phase":"Forecast 2 years ahead of budget year","financial_year":2027,"amount_type.code":"IBY2"},{"amount":87479078.0,"budget_phase":"Original Budget","financial_year":2021,"amount_type.code":"ORGB"},{"amount":87931307.0,"budget_phase":"Original Budget","financial_year":2022,"amount_type.code":"ORGB"},{"amount":106438539.0,"budget_phase":"Original Budget","financial_year":2023,"amount_type.code":"ORGB"},{"amount":118749219.0,"budget_phase":"Original Budget","financial_year":2024,"amount_type.code":"ORGB"},{"amount":128551973.0,"budget_phase":"Original Budget","financial_year":2025,"amount_type.code":"ORGB"}],"capital_budget_spending":{"ref":{"url":"http://mfma.treasury.gov.za/Media_Releases/Reports%20to%20Parliament/Pages/default.aspx","title":"Over and under spending reports to parliament"},"values":[{"date":2024,"rating":"good","result":1.7,"overunder":"over","cube_version":"v2"},{"date":2023,"rating":"bad","result":-99.08,"overunder":"under","cube_version":"v2"},{"date":2022,"rating":"bad","result":-99.97,"overunder":"under","cube_version":"v2"},{"date":2021,"rating":"bad","result":-20.48,"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":18693320.0,"amount_type":"AUDA"},{"date":"2024","item":"Service Charges","amount":21016899.0,"amount_type":"AUDA"},{"date":"2024","item":"Rental income","amount":746326.0,"amount_type":"AUDA"},{"date":"2024","item":"Interest and investments","amount":11601134.0,"amount_type":"AUDA"},{"date":"2024","item":"Fines","amount":4174.0,"amount_type":"AUDA"},{"date":"2024","item":"Licenses and Permits","amount":24951.0,"amount_type":"AUDA"},{"date":"2024","item":"Agency services","amount":140571.0,"amount_type":"AUDA"},{"date":"2024","item":"Other","amount":5122067.0,"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":30.74},{"date":2023,"rating":"","result":33.67},{"date":2022,"rating":"","result":30.93},{"date":2021,"rating":"","result":35.4}],"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":-2.2,"overunder":"under","cube_version":"v2"},{"date":2023,"rating":"good","result":0.6,"overunder":"over","cube_version":"v2"},{"date":2022,"rating":"ave","result":9.7,"overunder":"over","cube_version":"v2"},{"date":2021,"rating":"good","result":2.3,"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":1.61,"cube_version":"v2"},{"date":2023,"rating":"bad","result":1.73,"cube_version":"v2"},{"date":2022,"rating":"bad","result":1.81,"cube_version":"v2"},{"date":2021,"rating":"bad","result":1.2,"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":5.26},{"date":2023,"rating":"","result":9.49},{"date":2022,"rating":"","result":6.4},{"date":2021,"rating":"","result":5.96}],"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":63.51,"amount_type":"AUDA","cube_version":"v2"},{"date":"2023","year":2023,"rating":"bad","result":null,"billing":null,"receipts":null,"cube_version":null},{"date":"2022","year":2022,"rating":"bad","result":0.0,"amount_type":"AUDA","cube_version":"v2"},{"date":"2021","year":2021,"rating":"bad","result":-0.02,"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":1598868.0},{"year":2022,"value":2121767.0},{"year":2023,"value":2958040.0},{"year":2024,"value":3394513.0},{"year":2025,"value":6236703.0}],"category":"Community & Social Services"},{"values":[{"year":2021,"value":18002401.0},{"year":2022,"value":21394818.0},{"year":2023,"value":21416318.0},{"year":2024,"value":24694014.0},{"year":2025,"value":28647614.0}],"category":"Electricity "},{"values":[{"year":2021,"value":44453375.0},{"year":2022,"value":50263146.0},{"year":2023,"value":45352471.0},{"year":2024,"value":66047864.0},{"year":2025,"value":57649246.0}],"category":"Governance, Administration, Planning and Development"},{"values":[{"year":2021,"value":138396.0},{"year":2022,"value":59465.0},{"year":2023,"value":116896.0},{"year":2024,"value":79926.0}],"category":"Health"},{"values":[{"year":2021,"value":2520124.0},{"year":2022,"value":-2276379.0},{"year":2023,"value":2550439.0},{"year":2024,"value":-444327.0},{"year":2025,"value":1024858.0}],"category":"Housing"},{"values":[{"year":2021,"value":979713.0},{"year":2022,"value":287984.0},{"year":2023,"value":323090.0},{"year":2024,"value":208611.0},{"year":2025,"value":216674.0}],"category":"Other"},{"values":[{"year":2021,"value":3716556.0},{"year":2022,"value":7678550.0},{"year":2023,"value":8534677.0},{"year":2024,"value":9800151.0},{"year":2025,"value":8878001.0}],"category":"Road Transport"},{"values":[{"year":2021,"value":2693466.0},{"year":2022,"value":3794434.0},{"year":2023,"value":3146292.0},{"year":2024,"value":4538425.0},{"year":2025,"value":1960779.0}],"category":"Sport And Recreation"},{"values":[{"year":2021,"value":4225408.0},{"year":2022,"value":7721627.0},{"year":2023,"value":7628963.0},{"year":2024,"value":8059562.0},{"year":2025,"value":8094441.0}],"category":"Waste Management"},{"values":[{"year":2021,"value":3309016.0},{"year":2022,"value":5791849.0},{"year":2023,"value":6108894.0},{"year":2024,"value":4846121.0},{"year":2025,"value":5166003.0}],"category":"Waste Water Management"},{"values":[{"year":2021,"value":3048243.0},{"year":2022,"value":5406933.0},{"year":2023,"value":6772967.0},{"year":2024,"value":6951845.0},{"year":2025,"value":22585738.0}],"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":"NC061"},"muni_contact":{"url":"http://www.richtersveld.gov.za","phone_number":"027 851 1111","street_address_1":"Municipal Building","street_address_2":"169 Main Road","street_address_3":"Port Nolloth","street_address_4":"8280"},"mayoral_staff":{"officials":[{"name":"Cornell Charvette Knoph","role":"Mayor/Executive Mayor","email":"ccknoph@gmail.com","title":"Mr","secretary":{"name":"Sulisa Cloete","role":"Secretary of Mayor/Executive Mayor","email":"pamayor@richtersveld.gov.za","title":"Mrs","fax_number":"027 851 1101","office_phone":"027 851 1112"},"fax_number":"027 851 1101","office_phone":"027 851 1108"},{"name":"Joseph Gerhardus Cloete","role":"Municipal Manager","email":"josephc@richtersveld.gov.za","title":"Mr","secretary":{"name":"Francois Cloete","role":"Secretary of Municipal Manager","email":"francois@richtersveld.gov.za","title":"Mr","fax_number":"027 851 1101","office_phone":"027 851 1112"},"fax_number":"027 851 1101","office_phone":"027 851 1137"},{"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":"Dineo Moshobane","role":"Chief Financial Officer","email":"dineom@richtersveld.gov.za","title":"Mrs","secretary":{"name":"","role":"Secretary of Financial Manager","email":"","title":"","fax_number":"","office_phone":""},"fax_number":"027 851 1101","office_phone":"027 851 1131"}],"updated_date":"October 2026"},"audit_opinions":{"values":[{"date":2024,"rating":"qualified","result":"Qualified","report_url":"https://lg.treasury.gov.za/supportingdocs/NC061/NC061_Audit%20Report_2024_Y_20241203T103318Z_peterw.pdf"},{"date":2023,"rating":"qualified","result":"Qualified","report_url":"https://lg.treasury.gov.za/supportingdocs/NC061/NC061_Audit%20Report_2023_Y_20231214T140536Z_peterw.pdf"},{"date":2022,"rating":"qualified","result":"Qualified","report_url":"https://lg.treasury.gov.za/supportingdocs/NC061/NC061_Audit%20Report_2022_Y_20230214T163227Z_dineom.pdf"},{"date":2021,"rating":"qualified","result":"Qualified","report_url":"https://lg.treasury.gov.za/supportingdocs/NC061/NC061_Audit%20Report_2021_Y_20220315T153422Z_dineom.pdf"}]}}