{"indicators":{"grants":{"totals":{"2021":{"ACT":{"equitable_share":6777729.0,"national_conditional_grants":73791.0},"ORGB":{"equitable_share":24179000.0,"national_conditional_grants":27373000.0},"SCHD":{"national_conditional_grants":25208000.0},"TRFR":{"national_conditional_grants":15289000.0}},"2022":{"ACT":{"national_conditional_grants":-3500000.0},"ORGB":{"equitable_share":25023000.0,"national_conditional_grants":16783000.0},"SCHD":{"national_conditional_grants":22783000.0},"TRFR":{"national_conditional_grants":22783000.0}},"2023":{"ACT":{"national_conditional_grants":-23395.0},"ORGB":{"equitable_share":30608000.0,"provincial_transfers":1000000.0,"national_conditional_grants":16995000.0},"SCHD":{"national_conditional_grants":14495000.0},"TRFR":{"national_conditional_grants":14495000.0}},"2024":{"ORGB":{"equitable_share":32313000.0,"national_conditional_grants":25216000.0},"SCHD":{"national_conditional_grants":11310000.0},"TRFR":{"national_conditional_grants":11310000.0}}},"snapshot_date":{"year":2025,"quarter":"3"},"equitable_share":{"2021":[{"amount.sum":6777729.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ACT","financial_year_end.year":2021},{"amount.sum":24179000.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ORGB","financial_year_end.year":2021}],"2022":[{"amount.sum":25023000.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ORGB","financial_year_end.year":2022}],"2023":[{"amount.sum":30608000.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ORGB","financial_year_end.year":2023}],"2024":[{"amount.sum":32313000.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ORGB","financial_year_end.year":2024}]},"provincial_transfers":{"2023":[{"amount.sum":1000000.0,"grant.code":"0006","grant.label":"Sport, Arts and Culture","amount_type.code":"ORGB","financial_year_end.year":2023}]},"national_conditional_grants":{"2021":[{"amount.sum":39000.0,"grant.code":"DRG","grant.label":"Municipal Disaster Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":39000.0,"grant.code":"DRG","grant.label":"Municipal Disaster Grant","amount_type.code":"TRFR","financial_year_end.year":2021},{"amount.sum":73791.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"ACT","financial_year_end.year":2021},{"amount.sum":3000000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":3000000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"TRFR","financial_year_end.year":2021},{"amount.sum":7534000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":6000000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2021},{"amount.sum":1635000.0,"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":12000000.0,"grant.code":"WSIG","grant.label":"Water Services Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":6000000.0,"grant.code":"WSIG","grant.label":"Water Services Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2021}],"2022":[{"amount.sum":3000000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":3000000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"TRFR","financial_year_end.year":2022},{"amount.sum":13708000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":13708000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2022},{"amount.sum":1075000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":1075000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"TRFR","financial_year_end.year":2022},{"amount.sum":-3500000.0,"grant.code":"WSIG","grant.label":"Water Services Infrastructure Grant","amount_type.code":"ACT","financial_year_end.year":2022},{"amount.sum":5000000.0,"grant.code":"WSIG","grant.label":"Water Services Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":5000000.0,"grant.code":"WSIG","grant.label":"Water Services Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2022}],"2023":[{"amount.sum":1326305.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"ACT","financial_year_end.year":2023},{"amount.sum":3100000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":3100000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"TRFR","financial_year_end.year":2023},{"amount.sum":888425.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"ACT","financial_year_end.year":2023},{"amount.sum":7945000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":7945000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2023},{"amount.sum":261875.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"ACT","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":-2500000.0,"grant.code":"WSIG","grant.label":"Water Services Infrastructure Grant","amount_type.code":"ACT","financial_year_end.year":2023},{"amount.sum":2500000.0,"grant.code":"WSIG","grant.label":"Water Services Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":2500000.0,"grant.code":"WSIG","grant.label":"Water Services Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2023}],"2024":[{"amount.sum":3100000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":3100000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"TRFR","financial_year_end.year":2024},{"amount.sum":7545000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":7545000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2024},{"amount.sum":665000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":665000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"TRFR","financial_year_end.year":2024}]}},"cash_balance":{"ref":{"url":"http://mfma.treasury.gov.za/Media_Releases/The%20state%20of%20local%20government%20finances/Pages/default.aspx","title":"State of Local Government Finances"},"values":[{"date":2024,"rating":"bad","result":-6240543.0,"cube_version":"v2"},{"date":2023,"rating":"good","result":2670092.0,"cube_version":"v2"},{"date":2022,"rating":"good","result":35332700.0,"cube_version":"v2"},{"date":2021,"rating":"good","result":89492882.0,"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":0.3,"cube_version":"v2"},{"date":2022,"rating":"good","result":3.4,"cube_version":"v2"},{"date":2021,"rating":"good","result":12.6,"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":48807743.0,"rating":"bad","result":0.33,"amount_type":"AUDA","liabilities":149510415.0,"cube_version":"v2"},{"date":2023,"year":2023,"assets":37781875.0,"rating":"bad","result":0.32,"amount_type":"AUDA","liabilities":116638744.0,"cube_version":"v2"},{"date":2022,"year":2022,"assets":33263429.0,"rating":"bad","result":0.33,"amount_type":"AUDA","liabilities":101541100.0,"cube_version":"v2"},{"date":2021,"year":2021,"assets":29800885.0,"rating":"bad","result":0.36,"amount_type":"AUDA","liabilities":83474296.0,"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":492037.0,"date":"2024","year":2024,"rating":"bad","result":0.0,"amount_type":"ACT","liabilities":149510415.0,"cube_version":"v2","call_investment_deposits":0},{"cash":821216.0,"date":"2023","year":2023,"rating":"bad","result":0.01,"amount_type":"ACT","liabilities":116638744.0,"cube_version":"v2","call_investment_deposits":0},{"cash":7882973.0,"date":"2022","year":2022,"rating":"bad","result":0.08,"amount_type":"ACT","liabilities":101541100.0,"cube_version":"v2","call_investment_deposits":0},{"cash":4698905.0,"date":"2021","year":2021,"rating":"bad","result":0.06,"amount_type":"ACT","liabilities":83474296.0,"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":39855247.0,"percent":56.16},"total":70965981.0,"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":31110734.0,"percent":43.84}},"uifw_expenditure":{"ref":{"url":"http://mfma.treasury.gov.za/Circulars/Pages/Circular71.aspx","title":"Circular 71"},"values":[{"date":2024,"rating":"bad","result":41.13,"cube_version":"v2"},{"date":2023,"rating":"bad","result":74.24,"cube_version":"v2"},{"date":2022,"rating":"bad","result":55.15,"cube_version":"v2"},{"date":2021,"rating":"bad","result":72.36,"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":-1899.0,"comparison":"Original budget to audited outcome","percent_changed":-90.9},{"item":"Government Transfers","amount":1568000.0,"comparison":"Original to adjusted budget","percent_changed":5.21},{"item":"Government Transfers","amount":367037.0,"comparison":"Original budget to audited outcome","percent_changed":1.22},{"item":"Interest and investments","amount":3000000.0,"comparison":"Original to adjusted budget","percent_changed":64.31},{"item":"Interest and investments","amount":553396.0,"comparison":"Original budget to audited outcome","percent_changed":11.86},{"item":"Licenses and Permits","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Licenses and Permits","amount":-1126.0,"comparison":"Original budget to audited outcome","percent_changed":-70.33},{"item":"Other","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Other","amount":564835.0,"comparison":"Original budget to audited outcome","percent_changed":29.1},{"item":"Property rates","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Property rates","amount":-6086549.0,"comparison":"Original budget to audited outcome","percent_changed":-51.63},{"item":"Rental income","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Rental income","amount":-100220.0,"comparison":"Original budget to audited outcome","percent_changed":-50.44},{"item":"Service Charges","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Service Charges","amount":-2299709.0,"comparison":"Original budget to audited outcome","percent_changed":-12.46}],"2022":[{"item":"Fines","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Fines","amount":-1954.0,"comparison":"Original budget to audited outcome","percent_changed":-87.58},{"item":"Government Transfers","amount":187000.0,"comparison":"Original to adjusted budget","percent_changed":0.63},{"item":"Government Transfers","amount":-191294.0,"comparison":"Original budget to audited outcome","percent_changed":-0.64},{"item":"Interest and investments","amount":1057172.0,"comparison":"Original to adjusted budget","percent_changed":13.34},{"item":"Interest and investments","amount":1241699.0,"comparison":"Original budget to audited outcome","percent_changed":15.67},{"item":"Licenses and Permits","amount":764.0,"comparison":"Original to adjusted budget","percent_changed":46.16},{"item":"Licenses and Permits","amount":-1431.0,"comparison":"Original budget to audited outcome","percent_changed":-86.47},{"item":"Other","amount":-174275.0,"comparison":"Original to adjusted budget","percent_changed":-8.68},{"item":"Other","amount":2377802.0,"comparison":"Original budget to audited outcome","percent_changed":118.47},{"item":"Property rates","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Property rates","amount":-689828.0,"comparison":"Original budget to audited outcome","percent_changed":-5.66},{"item":"Rental income","amount":-138465.0,"comparison":"Original to adjusted budget","percent_changed":-67.4},{"item":"Rental income","amount":-146956.0,"comparison":"Original budget to audited outcome","percent_changed":-71.53},{"item":"Service Charges","amount":593568.0,"comparison":"Original to adjusted budget","percent_changed":2.93},{"item":"Service Charges","amount":-9242111.0,"comparison":"Original budget to audited outcome","percent_changed":-45.63}],"2023":[{"item":"Fines","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Fines","amount":-2190.0,"comparison":"Original budget to audited outcome","percent_changed":-93.67},{"item":"Government Transfers","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Government Transfers","amount":21337.0,"comparison":"Original budget to audited outcome","percent_changed":0.06},{"item":"Interest and investments","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Interest and investments","amount":2640468.0,"comparison":"Original budget to audited outcome","percent_changed":28.47},{"item":"Licenses and Permits","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Licenses and Permits","amount":-76.0,"comparison":"Original budget to audited outcome","percent_changed":-4.42},{"item":"Other","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Other","amount":2270160.0,"comparison":"Original budget to audited outcome","percent_changed":105.36},{"item":"Property rates","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Property rates","amount":-671445.0,"comparison":"Original budget to audited outcome","percent_changed":-5.12},{"item":"Rental income","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Rental income","amount":51122.0,"comparison":"Original budget to audited outcome","percent_changed":41.6},{"item":"Service Charges","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Service Charges","amount":-8334256.0,"comparison":"Original budget to audited outcome","percent_changed":-39.24}],"2024":[{"item":"Fines","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Fines","amount":147965.0,"comparison":"Original budget to audited outcome","percent_changed":6009.95},{"item":"Government Transfers","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Government Transfers","amount":-6295266.0,"comparison":"Original budget to audited outcome","percent_changed":-16.83},{"item":"Interest and investments","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Interest and investments","amount":960307.0,"comparison":"Original budget to audited outcome","percent_changed":9.69},{"item":"Licenses and Permits","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Licenses and Permits","amount":-1314.0,"comparison":"Original budget to audited outcome","percent_changed":-72.36},{"item":"Other","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Other","amount":-3538059.0,"comparison":"Original budget to audited outcome","percent_changed":-96.39},{"item":"Property rates","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Property rates","amount":-3200357.0,"comparison":"Original budget to audited outcome","percent_changed":-22.76},{"item":"Rental income","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Rental income","amount":127246.0,"comparison":"Original budget to audited outcome","percent_changed":148.93},{"item":"Service Charges","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Service Charges","amount":4009938.0,"comparison":"Original budget to audited outcome","percent_changed":29.45}]},"income_time_series":[{"amount":71696011.0,"budget_phase":"Adjusted Budget","financial_year":2021,"amount_type.code":"ADJB"},{"amount":73818238.0,"budget_phase":"Adjusted Budget","financial_year":2022,"amount_type.code":"ADJB"},{"amount":81562567.0,"budget_phase":"Adjusted Budget","financial_year":2023,"amount_type.code":"ADJB"},{"amount":78755521.0,"budget_phase":"Adjusted Budget","financial_year":2024,"amount_type.code":"ADJB"},{"amount":60123776.0,"budget_phase":"Audited Actual","financial_year":2021,"amount_type.code":"AUDA"},{"amount":65638401.0,"budget_phase":"Audited Actual","financial_year":2022,"amount_type.code":"AUDA"},{"amount":77537687.0,"budget_phase":"Audited Actual","financial_year":2023,"amount_type.code":"AUDA"},{"amount":70965981.0,"budget_phase":"Audited Actual","financial_year":2024,"amount_type.code":"AUDA"},{"amount":77346779.0,"budget_phase":"Audited Actual","financial_year":2025,"amount_type.code":"AUDA"},{"amount":86695306.0,"budget_phase":"Forecast 1 year ahead of budget year","financial_year":2026,"amount_type.code":"IBY1"},{"amount":89527910.0,"budget_phase":"Forecast 2 years ahead of budget year","financial_year":2027,"amount_type.code":"IBY2"},{"amount":67128011.0,"budget_phase":"Original Budget","financial_year":2021,"amount_type.code":"ORGB"},{"amount":72292474.0,"budget_phase":"Original Budget","financial_year":2022,"amount_type.code":"ORGB"},{"amount":81562567.0,"budget_phase":"Original Budget","financial_year":2023,"amount_type.code":"ORGB"},{"amount":78755521.0,"budget_phase":"Original Budget","financial_year":2024,"amount_type.code":"ORGB"},{"amount":84560740.0,"budget_phase":"Original Budget","financial_year":2025,"amount_type.code":"ORGB"}],"spending_adjustments":{"2021":[{"item":"Bulk purchases","amount":-1000000.0,"comparison":"Original to adjusted budget","percent_changed":-8.59},{"item":"Bulk purchases","amount":841761.0,"comparison":"Original budget to audited outcome","percent_changed":7.23},{"item":"Contracted services","amount":-700000.0,"comparison":"Original to adjusted budget","percent_changed":-39.04},{"item":"Contracted services","amount":1290335.0,"comparison":"Original budget to audited outcome","percent_changed":71.97},{"item":"Employee related costs","amount":685000.0,"comparison":"Original to adjusted budget","percent_changed":2.69},{"item":"Employee related costs","amount":5208872.0,"comparison":"Original budget to audited outcome","percent_changed":20.47},{"item":"Finance charges","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Finance charges","amount":2973369.0,"comparison":"Original budget to audited outcome","percent_changed":204.37},{"item":"Other","amount":-1339000.0,"comparison":"Original to adjusted budget","percent_changed":-4.38},{"item":"Other","amount":1487579.0,"comparison":"Original budget to audited outcome","percent_changed":4.87},{"item":"Remuneration of councillors","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Remuneration of councillors","amount":-316017.0,"comparison":"Original budget to audited outcome","percent_changed":-10.76}],"2022":[{"item":"Bulk purchases","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Bulk purchases","amount":2784793.0,"comparison":"Original budget to audited outcome","percent_changed":23.14},{"item":"Contracted services","amount":997509.0,"comparison":"Original to adjusted budget","percent_changed":70.06},{"item":"Contracted services","amount":2328047.0,"comparison":"Original budget to audited outcome","percent_changed":163.51},{"item":"Employee related costs","amount":3782647.0,"comparison":"Original to adjusted budget","percent_changed":14.02},{"item":"Employee related costs","amount":3073614.0,"comparison":"Original budget to audited outcome","percent_changed":11.39},{"item":"Finance charges","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Finance charges","amount":3643013.0,"comparison":"Original budget to audited outcome","percent_changed":242.19},{"item":"Other","amount":867353.0,"comparison":"Original to adjusted budget","percent_changed":2.31},{"item":"Other","amount":30178317.0,"comparison":"Original budget to audited outcome","percent_changed":80.52},{"item":"Remuneration of councillors","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Remuneration of councillors","amount":-555583.0,"comparison":"Original budget to audited outcome","percent_changed":-12.9}],"2023":[{"item":"Bulk purchases","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Bulk purchases","amount":144342.0,"comparison":"Original budget to audited outcome","percent_changed":1.09},{"item":"Contracted services","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Contracted services","amount":1837155.0,"comparison":"Original budget to audited outcome","percent_changed":127.01},{"item":"Employee related costs","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Employee related costs","amount":-3660295.0,"comparison":"Original budget to audited outcome","percent_changed":-11.75},{"item":"Finance charges","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Finance charges","amount":7595044.0,"comparison":"Original budget to audited outcome","percent_changed":272.73},{"item":"Other","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Other","amount":22943667.0,"comparison":"Original budget to audited outcome","percent_changed":82.36},{"item":"Remuneration of councillors","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Remuneration of councillors","amount":41923.0,"comparison":"Original budget to audited outcome","percent_changed":0.9}],"2024":[{"item":"Bulk purchases","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Bulk purchases","amount":2317953.0,"comparison":"Original budget to audited outcome","percent_changed":14.16},{"item":"Contracted services","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Contracted services","amount":1137201.0,"comparison":"Original budget to audited outcome","percent_changed":77.25},{"item":"Employee related costs","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Employee related costs","amount":-4321126.0,"comparison":"Original budget to audited outcome","percent_changed":-13.01},{"item":"Finance charges","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Finance charges","amount":7396132.0,"comparison":"Original budget to audited outcome","percent_changed":270.41},{"item":"Other","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Other","amount":-32806354.0,"comparison":"Original budget to audited outcome","percent_changed":-54.03},{"item":"Remuneration of councillors","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Remuneration of councillors","amount":-88462.0,"comparison":"Original budget to audited outcome","percent_changed":-1.83}]},"spending_time_series":[{"amount":71484701.0,"budget_phase":"Adjusted Budget","financial_year":2021,"amount_type.code":"ADJB"},{"amount":89376380.0,"budget_phase":"Adjusted Budget","financial_year":2022,"amount_type.code":"ADJB"},{"amount":81093379.0,"budget_phase":"Adjusted Budget","financial_year":2023,"amount_type.code":"ADJB"},{"amount":119345000.0,"budget_phase":"Adjusted Budget","financial_year":2024,"amount_type.code":"ADJB"},{"amount":85324600.0,"budget_phase":"Audited Actual","financial_year":2021,"amount_type.code":"AUDA"},{"amount":125181072.0,"budget_phase":"Audited Actual","financial_year":2022,"amount_type.code":"AUDA"},{"amount":109995215.0,"budget_phase":"Audited Actual","financial_year":2023,"amount_type.code":"AUDA"},{"amount":92980344.0,"budget_phase":"Audited Actual","financial_year":2024,"amount_type.code":"AUDA"},{"amount":106165419.0,"budget_phase":"Audited Actual","financial_year":2025,"amount_type.code":"AUDA"},{"amount":112224372.0,"budget_phase":"Forecast 1 year ahead of budget year","financial_year":2026,"amount_type.code":"IBY1"},{"amount":117319841.0,"budget_phase":"Forecast 2 years ahead of budget year","financial_year":2027,"amount_type.code":"IBY2"},{"amount":73838701.0,"budget_phase":"Original Budget","financial_year":2021,"amount_type.code":"ORGB"},{"amount":83728871.0,"budget_phase":"Original Budget","financial_year":2022,"amount_type.code":"ORGB"},{"amount":81093379.0,"budget_phase":"Original Budget","financial_year":2023,"amount_type.code":"ORGB"},{"amount":119345000.0,"budget_phase":"Original Budget","financial_year":2024,"amount_type.code":"ORGB"},{"amount":110302225.0,"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":-83.73,"overunder":"under","cube_version":"v2"},{"date":2023,"rating":"bad","result":-69.93,"overunder":"under","cube_version":"v2"},{"date":2022,"rating":"bad","result":-100.0,"overunder":"under","cube_version":"v2"},{"date":2021,"rating":"ave","result":-7.66,"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":10861529.0,"amount_type":"AUDA"},{"date":"2024","item":"Service Charges","amount":17624986.0,"amount_type":"AUDA"},{"date":"2024","item":"Rental income","amount":212688.0,"amount_type":"AUDA"},{"date":"2024","item":"Interest and investments","amount":10872451.0,"amount_type":"AUDA"},{"date":"2024","item":"Fines","amount":150427.0,"amount_type":"AUDA"},{"date":"2024","item":"Licenses and Permits","amount":502.0,"amount_type":"AUDA"},{"date":"2024","item":"Other","amount":132664.0,"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":31.08},{"date":2023,"rating":"","result":24.99},{"date":2022,"rating":"","result":24.01},{"date":2021,"rating":"","result":35.93}],"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":-22.1,"overunder":"under","cube_version":"v2"},{"date":2023,"rating":"bad","result":35.6,"overunder":"over","cube_version":"v2"},{"date":2022,"rating":"bad","result":40.1,"overunder":"over","cube_version":"v2"},{"date":2021,"rating":"bad","result":19.4,"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":0.08,"cube_version":"v2"},{"date":2023,"rating":"bad","result":0.24,"cube_version":"v2"},{"date":2022,"rating":"bad","result":0.47,"cube_version":"v2"},{"date":2021,"rating":"bad","result":0.36,"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":2.81},{"date":2023,"rating":"","result":2.99},{"date":2022,"rating":"","result":3.0},{"date":2021,"rating":"","result":3.61}],"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":null,"billing":null,"receipts":null,"cube_version":null},{"date":"2023","year":2023,"rating":"bad","result":49.25,"amount_type":"AUDA","cube_version":"v2"},{"date":"2022","year":2022,"rating":"bad","result":66.55,"amount_type":"AUDA","cube_version":"v2"},{"date":"2021","year":2021,"rating":"good","result":105.75,"amount_type":"AUDA","cube_version":"v2"}],"formula":{"text":"= (Collected Revenue / Billed Revenue) * 100","actual":["=","(",{"cube":"cflow","item_codes":["3010","3030","3040","3050","3060","3070","3100"],"amount_type":"AUDA"},"/",{"cube":"incexp","item_codes":["0200","0400","1000","less item code","2000"],"amount_type":"AUDA"},")","*","100"]},"last_year":2024,"formula_v2":{"text":"= (Collected Revenue / Billed Revenue) * 100","actual":["=","(",{"cube":"cflow_v2","item_codes":["0120","0130","0280"],"amount_type":"AUDA"},"/",{"cube":"incexp_v2","item_codes":["1800","0300","0400","0500","0600","1400","1100","1000"],"amount_type":"AUDA"},")","*","100"]},"result_type":"%"},"expenditure_functional_breakdown":{"ref":{"url":"http://mfma.treasury.gov.za/Media_Releases/LGESDiscussions/Pages/default.aspx","title":"Local Government Equitable Share"},"values":[{"values":[{"year":2022,"value":189468.0},{"year":2023,"value":381933.0},{"year":2024,"value":389378.0},{"year":2025,"value":1223294.0}],"category":"Community & Social Services"},{"values":[{"year":2021,"value":14442371.0},{"year":2022,"value":16749503.0},{"year":2023,"value":17999028.0},{"year":2024,"value":21941996.0},{"year":2025,"value":-63445649.0}],"category":"Electricity "},{"values":[{"year":2021,"value":54297920.0},{"year":2022,"value":88552435.0},{"year":2023,"value":65611450.0},{"year":2024,"value":52009174.0},{"year":2025,"value":80910731.0}],"category":"Governance, Administration, Planning and Development"},{"values":[{"year":2021,"value":13200.0},{"year":2023,"value":10500.0}],"category":"Other"},{"values":[{"year":2021,"value":5043896.0},{"year":2022,"value":5195862.0},{"year":2023,"value":4641614.0},{"year":2024,"value":3589011.0},{"year":2025,"value":5132487.0}],"category":"Road Transport"},{"values":[{"year":2021,"value":7194948.0},{"year":2022,"value":8309866.0},{"year":2023,"value":9242270.0},{"year":2024,"value":5623531.0},{"year":2025,"value":24114455.0}],"category":"Waste Management"},{"values":[{"year":2021,"value":676766.0},{"year":2022,"value":963822.0},{"year":2023,"value":1523290.0},{"year":2024,"value":2198326.0},{"year":2025,"value":10340191.0}],"category":"Waste Water Management"},{"values":[{"year":2021,"value":3655499.0},{"year":2022,"value":5220116.0},{"year":2023,"value":10585130.0},{"year":2024,"value":7228928.0},{"year":2025,"value":47889910.0}],"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":"NC064"},"muni_contact":{"url":"http://www.kamiesberg.gov.za","phone_number":"027 652 8000","street_address_1":" ","street_address_2":"22 Hoofstraat","street_address_3":"Garies","street_address_4":"8220"},"mayoral_staff":{"officials":[{"name":"Susarah Nero","role":"Mayor/Executive Mayor","email":"susarah.nero@gmail.com","title":"Ms","secretary":{"name":"Milishia Nero","role":"Secretary of Mayor/Executive Mayor","email":"melishian@kamiesberg.gov.za","title":"Ms","fax_number":"027 652 8001","office_phone":"027 652 8000"},"fax_number":"027 652 8001","office_phone":"027 652 8000"},{"name":"Rufus Beukes","role":"Municipal Manager","email":"rufusb@kamiesberg.gov.za","title":"Mr","secretary":{"name":"Chante Meissenheimer","role":"Secretary of Municipal Manager","email":"chante@kamiesberg.gov.za","title":"Ms","fax_number":"027 652 8001","office_phone":"027 652 8000"},"fax_number":"027 652 8001","office_phone":"027 652 8012"},{"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":"Rufus Beukes","role":"Chief Financial Officer","email":"rufusb@kamiesberg.gov.za","title":"Mr","secretary":{"name":"","role":"Secretary of Financial Manager","email":"","title":"","fax_number":"","office_phone":""},"fax_number":"027 652 8001","office_phone":"027 652 8009"}],"updated_date":"October 2026"},"audit_opinions":{"values":[{"date":2024,"rating":"qualified","result":"Qualified","report_url":"https://lg.treasury.gov.za/supportingdocs/NC064/NC064_Audit%20Report_2024_Y_20250117T140012Z_rosec.pdf"},{"date":2023,"rating":"qualified","result":"Qualified","report_url":"https://lg.treasury.gov.za/supportingdocs/NC064/NC064_Audit%20Report_2023_Y_20240305T080851Z_moniquel.pdf"},{"date":2022,"rating":"qualified","result":"Qualified","report_url":"https://lg.treasury.gov.za/supportingdocs/NC064/NC064_Audit%20Report_2022_Y_20230215T080031Z_rosec.pdf"},{"date":2021,"rating":"qualified","result":"Qualified","report_url":"https://lg.treasury.gov.za/supportingdocs/NC064/NC064_Audit%20Report_2021_Y_20220203T190842Z_5039.pdf"}]}}