{"indicators":{"grants":{"totals":{"2021":{"ACT":{"equitable_share":1749331.0,"national_conditional_grants":2810341.0},"ORGB":{"equitable_share":24142000.0,"national_conditional_grants":12486000.0},"SCHD":{"national_conditional_grants":12186000.0},"TRFR":{"national_conditional_grants":7321000.0}},"2022":{"ACT":{"national_conditional_grants":12262071.0},"ORGB":{"equitable_share":25231000.0,"national_conditional_grants":20926000.0},"SCHD":{"national_conditional_grants":26926000.0},"TRFR":{"national_conditional_grants":26926000.0}},"2023":{"ACT":{"national_conditional_grants":16665194.0},"ORGB":{"equitable_share":30429000.0,"provincial_transfers":1200000.0,"national_conditional_grants":34285000.0},"SCHD":{"national_conditional_grants":32285000.0},"TRFR":{"national_conditional_grants":32285000.0}},"2024":{"ACT":{"national_conditional_grants":21358602.0},"ORGB":{"equitable_share":32820000.0,"national_conditional_grants":25333000.0},"SCHD":{"national_conditional_grants":24093000.0},"TRFR":{"national_conditional_grants":24093000.0}}},"snapshot_date":{"year":2025,"quarter":"3"},"equitable_share":{"2021":[{"amount.sum":1749331.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ACT","financial_year_end.year":2021},{"amount.sum":24142000.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ORGB","financial_year_end.year":2021}],"2022":[{"amount.sum":25231000.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ORGB","financial_year_end.year":2022}],"2023":[{"amount.sum":30429000.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ORGB","financial_year_end.year":2023}],"2024":[{"amount.sum":32820000.0,"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":21000.0,"grant.code":"DRG","grant.label":"Municipal Disaster Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":21000.0,"grant.code":"DRG","grant.label":"Municipal Disaster Grant","amount_type.code":"TRFR","financial_year_end.year":2021},{"amount.sum":269506.0,"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":2540835.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"ACT","financial_year_end.year":2021},{"amount.sum":8065000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":4250000.0,"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}],"2022":[{"amount.sum":2177087.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"ACT","financial_year_end.year":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":4976240.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"ACT","financial_year_end.year":2022},{"amount.sum":14276000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":14276000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2022},{"amount.sum":5108744.0,"grant.code":"WSIG","grant.label":"Water Services Infrastructure Grant","amount_type.code":"ACT","financial_year_end.year":2022},{"amount.sum":10000000.0,"grant.code":"WSIG","grant.label":"Water Services Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":10000000.0,"grant.code":"WSIG","grant.label":"Water Services Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2022}],"2023":[{"amount.sum":4382335.0,"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":12282859.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"ACT","financial_year_end.year":2023},{"amount.sum":17562000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":17562000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2023},{"amount.sum":1073000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":1073000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"TRFR","financial_year_end.year":2023},{"amount.sum":11000000.0,"grant.code":"WSIG","grant.label":"Water Services Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":11000000.0,"grant.code":"WSIG","grant.label":"Water Services Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2023}],"2024":[{"amount.sum":2832447.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"ACT","financial_year_end.year":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":5194338.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"ACT","financial_year_end.year":2024},{"amount.sum":8149000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":8149000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2024},{"amount.sum":833816.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"ACT","financial_year_end.year":2024},{"amount.sum":796000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":796000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"TRFR","financial_year_end.year":2024},{"amount.sum":12498001.0,"grant.code":"WSIG","grant.label":"Water Services Infrastructure Grant","amount_type.code":"ACT","financial_year_end.year":2024},{"amount.sum":12498000.0,"grant.code":"WSIG","grant.label":"Water Services Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":12498000.0,"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":96913913.0,"cube_version":"v2"},{"date":2023,"rating":"good","result":597408312.0,"cube_version":"v2"},{"date":2022,"rating":"good","result":73062285.0,"cube_version":"v2"},{"date":2021,"rating":"good","result":29170754.0,"cube_version":"v2"}],"formula":{"text":"= Cash available at year end","actual":["=",{"cube":"cflow","item_codes":["4200"],"amount_type":"AUDA"}]},"last_year":2024,"formula_v2":{"text":"= Cash available at year end","actual":["=",{"cube":"cflow_v2","item_codes":["0430"],"amount_type":"AUDA"}]},"result_type":"R"},"cash_coverage":{"ref":{"url":"http://mfma.treasury.gov.za/Media_Releases/The%20state%20of%20local%20government%20finances/Pages/default.aspx","title":"State of Local Government Finances"},"values":[{"date":2024,"rating":"good","result":12.4,"cube_version":"v2"},{"date":2023,"rating":"good","result":79.8,"cube_version":"v2"},{"date":2022,"rating":"good","result":10.7,"cube_version":"v2"},{"date":2021,"rating":"good","result":4.6,"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":48271129.0,"rating":"ave","result":1.22,"amount_type":"AUDA","liabilities":39492713.0,"cube_version":"v2"},{"date":2023,"year":2023,"assets":40258377.0,"rating":"bad","result":0.62,"amount_type":"AUDA","liabilities":65444448.0,"cube_version":"v2"},{"date":2022,"year":2022,"assets":31081626.0,"rating":"bad","result":0.57,"amount_type":"AUDA","liabilities":54424538.0,"cube_version":"v2"},{"date":2021,"year":2021,"assets":33295630.0,"rating":"bad","result":0.64,"amount_type":"AUDA","liabilities":51782619.0,"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":18331627.0,"date":"2024","year":2024,"rating":"bad","result":0.46,"amount_type":"ACT","liabilities":39492713.0,"cube_version":"v2","call_investment_deposits":0},{"cash":13994790.0,"date":"2023","year":2023,"rating":"bad","result":0.21,"amount_type":"ACT","liabilities":65444448.0,"cube_version":"v2","call_investment_deposits":0},{"cash":2953250.0,"date":"2022","year":2022,"rating":"bad","result":0.05,"amount_type":"ACT","liabilities":54424538.0,"cube_version":"v2","call_investment_deposits":0},{"cash":8588340.0,"date":"2021","year":2021,"rating":"bad","result":0.17,"amount_type":"ACT","liabilities":51782619.0,"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":38982630.0,"percent":50.88},"total":76615911.0,"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":37633281.0,"percent":49.12}},"uifw_expenditure":{"ref":{"url":"http://mfma.treasury.gov.za/Circulars/Pages/Circular71.aspx","title":"Circular 71"},"values":[{"date":2024,"rating":"bad","result":18.9,"cube_version":"v2"},{"date":2023,"rating":"bad","result":33.66,"cube_version":"v2"},{"date":2022,"rating":"bad","result":18.19,"cube_version":"v2"},{"date":2021,"rating":"bad","result":25.34,"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":-20000.0,"comparison":"Original to adjusted budget","percent_changed":-74.91},{"item":"Fines","amount":-23160.0,"comparison":"Original budget to audited outcome","percent_changed":-86.74},{"item":"Government Transfers","amount":2760000.0,"comparison":"Original to adjusted budget","percent_changed":9.2},{"item":"Government Transfers","amount":2763936.0,"comparison":"Original budget to audited outcome","percent_changed":9.21},{"item":"Interest and investments","amount":540003.0,"comparison":"Original to adjusted budget","percent_changed":23.91},{"item":"Interest and investments","amount":557891.0,"comparison":"Original budget to audited outcome","percent_changed":24.7},{"item":"Other","amount":-600000.0,"comparison":"Original to adjusted budget","percent_changed":-51.72},{"item":"Other","amount":629401.0,"comparison":"Original budget to audited outcome","percent_changed":54.26},{"item":"Property rates","amount":-120400.0,"comparison":"Original to adjusted budget","percent_changed":-1.61},{"item":"Property rates","amount":-617587.0,"comparison":"Original budget to audited outcome","percent_changed":-8.27},{"item":"Rental income","amount":-200000.0,"comparison":"Original to adjusted budget","percent_changed":-25.38},{"item":"Rental income","amount":-166396.0,"comparison":"Original budget to audited outcome","percent_changed":-21.12},{"item":"Service Charges","amount":-74500.0,"comparison":"Original to adjusted budget","percent_changed":-0.35},{"item":"Service Charges","amount":-1012549.0,"comparison":"Original budget to audited outcome","percent_changed":-4.69}],"2022":[{"item":"Fines","amount":30000.0,"comparison":"Original to adjusted budget","percent_changed":238.1},{"item":"Fines","amount":15759.0,"comparison":"Original budget to audited outcome","percent_changed":125.07},{"item":"Government Transfers","amount":-4.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Government Transfers","amount":285464.0,"comparison":"Original budget to audited outcome","percent_changed":0.97},{"item":"Interest and investments","amount":339876.0,"comparison":"Original to adjusted budget","percent_changed":11.39},{"item":"Interest and investments","amount":532995.0,"comparison":"Original budget to audited outcome","percent_changed":17.86},{"item":"Other","amount":-540384.0,"comparison":"Original to adjusted budget","percent_changed":-44.57},{"item":"Other","amount":3256893.0,"comparison":"Original budget to audited outcome","percent_changed":268.61},{"item":"Property rates","amount":-300299.0,"comparison":"Original to adjusted budget","percent_changed":-3.84},{"item":"Property rates","amount":-800421.0,"comparison":"Original budget to audited outcome","percent_changed":-10.23},{"item":"Rental income","amount":80199.0,"comparison":"Original to adjusted budget","percent_changed":15.82},{"item":"Rental income","amount":73196.0,"comparison":"Original budget to audited outcome","percent_changed":14.44},{"item":"Service Charges","amount":689621.0,"comparison":"Original to adjusted budget","percent_changed":3.02},{"item":"Service Charges","amount":-1612259.0,"comparison":"Original budget to audited outcome","percent_changed":-7.07}],"2023":[{"item":"Fines","amount":-11960.0,"comparison":"Original to adjusted budget","percent_changed":-92.28},{"item":"Fines","amount":26533.0,"comparison":"Original budget to audited outcome","percent_changed":204.73},{"item":"Government Transfers","amount":-5432.0,"comparison":"Original to adjusted budget","percent_changed":-0.02},{"item":"Government Transfers","amount":585828.0,"comparison":"Original budget to audited outcome","percent_changed":1.65},{"item":"Interest and investments","amount":830000.0,"comparison":"Original to adjusted budget","percent_changed":21.64},{"item":"Interest and investments","amount":1499427.0,"comparison":"Original budget to audited outcome","percent_changed":39.1},{"item":"Other","amount":2350000.0,"comparison":"Original to adjusted budget","percent_changed":201.93},{"item":"Other","amount":118515.0,"comparison":"Original budget to audited outcome","percent_changed":10.18},{"item":"Property rates","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Property rates","amount":-1264302.0,"comparison":"Original budget to audited outcome","percent_changed":-16.35},{"item":"Rental income","amount":47834.0,"comparison":"Original to adjusted budget","percent_changed":8.83},{"item":"Rental income","amount":317277.0,"comparison":"Original budget to audited outcome","percent_changed":58.6},{"item":"Service Charges","amount":1.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Service Charges","amount":-1819273.0,"comparison":"Original budget to audited outcome","percent_changed":-7.44}],"2024":[{"item":"Fines","amount":-2377.0,"comparison":"Original to adjusted budget","percent_changed":-19.2},{"item":"Fines","amount":445841.0,"comparison":"Original budget to audited outcome","percent_changed":3602.17},{"item":"Government Transfers","amount":-278.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Government Transfers","amount":-134997.0,"comparison":"Original budget to audited outcome","percent_changed":-0.36},{"item":"Interest and investments","amount":-193391.0,"comparison":"Original to adjusted budget","percent_changed":-3.56},{"item":"Interest and investments","amount":305203.0,"comparison":"Original budget to audited outcome","percent_changed":5.61},{"item":"Other","amount":902525.0,"comparison":"Original to adjusted budget","percent_changed":40.85},{"item":"Other","amount":-1600021.0,"comparison":"Original budget to audited outcome","percent_changed":-72.42},{"item":"Property rates","amount":267777.0,"comparison":"Original to adjusted budget","percent_changed":3.6},{"item":"Property rates","amount":-109156.0,"comparison":"Original budget to audited outcome","percent_changed":-1.47},{"item":"Rental income","amount":-149026.0,"comparison":"Original to adjusted budget","percent_changed":-22.79},{"item":"Rental income","amount":-117418.0,"comparison":"Original budget to audited outcome","percent_changed":-17.95},{"item":"Service Charges","amount":-2252535.0,"comparison":"Original to adjusted budget","percent_changed":-8.65},{"item":"Service Charges","amount":-1738846.0,"comparison":"Original budget to audited outcome","percent_changed":-6.67}]},"income_time_series":[{"amount":65580905.0,"budget_phase":"Adjusted Budget","financial_year":2021,"amount_type.code":"ADJB"},{"amount":65124022.0,"budget_phase":"Adjusted Budget","financial_year":2022,"amount_type.code":"ADJB"},{"amount":76409149.0,"budget_phase":"Adjusted Budget","financial_year":2023,"amount_type.code":"ADJB"},{"amount":78138000.0,"budget_phase":"Adjusted Budget","financial_year":2024,"amount_type.code":"ADJB"},{"amount":65427338.0,"budget_phase":"Audited Actual","financial_year":2021,"amount_type.code":"AUDA"},{"amount":66576640.0,"budget_phase":"Audited Actual","financial_year":2022,"amount_type.code":"AUDA"},{"amount":72662711.0,"budget_phase":"Audited Actual","financial_year":2023,"amount_type.code":"AUDA"},{"amount":76615911.0,"budget_phase":"Audited Actual","financial_year":2024,"amount_type.code":"AUDA"},{"amount":81591037.0,"budget_phase":"Audited Actual","financial_year":2025,"amount_type.code":"AUDA"},{"amount":83988998.0,"budget_phase":"Forecast 1 year ahead of budget year","financial_year":2026,"amount_type.code":"IBY1"},{"amount":86471537.0,"budget_phase":"Forecast 2 years ahead of budget year","financial_year":2027,"amount_type.code":"IBY2"},{"amount":63295802.0,"budget_phase":"Original Budget","financial_year":2021,"amount_type.code":"ORGB"},{"amount":64825013.0,"budget_phase":"Original Budget","financial_year":2022,"amount_type.code":"ORGB"},{"amount":73198706.0,"budget_phase":"Original Budget","financial_year":2023,"amount_type.code":"ORGB"},{"amount":79565305.0,"budget_phase":"Original Budget","financial_year":2024,"amount_type.code":"ORGB"},{"amount":82515158.0,"budget_phase":"Original Budget","financial_year":2025,"amount_type.code":"ORGB"}],"spending_adjustments":{"2021":[{"item":"Bulk purchases","amount":-700000.0,"comparison":"Original to adjusted budget","percent_changed":-6.48},{"item":"Bulk purchases","amount":-636717.0,"comparison":"Original budget to audited outcome","percent_changed":-5.9},{"item":"Contracted services","amount":1725000.0,"comparison":"Original to adjusted budget","percent_changed":29.96},{"item":"Contracted services","amount":553712.0,"comparison":"Original budget to audited outcome","percent_changed":9.62},{"item":"Employee related costs","amount":1059116.0,"comparison":"Original to adjusted budget","percent_changed":3.93},{"item":"Employee related costs","amount":-21849.0,"comparison":"Original budget to audited outcome","percent_changed":-0.08},{"item":"Finance charges","amount":400.0,"comparison":"Original to adjusted budget","percent_changed":0.3},{"item":"Finance charges","amount":2490771.0,"comparison":"Original budget to audited outcome","percent_changed":1858.78},{"item":"Other","amount":-565897.0,"comparison":"Original to adjusted budget","percent_changed":-2.42},{"item":"Other","amount":4304774.0,"comparison":"Original budget to audited outcome","percent_changed":18.42},{"item":"Remuneration of councillors","amount":3.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Remuneration of councillors","amount":-112655.0,"comparison":"Original budget to audited outcome","percent_changed":-4.08},{"item":"Transfers and subsidies","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Transfers and subsidies","amount":-22351.0,"comparison":"Original budget to audited outcome","percent_changed":-11.35}],"2022":[{"item":"Bulk purchases","amount":-200000.0,"comparison":"Original to adjusted budget","percent_changed":-1.85},{"item":"Bulk purchases","amount":93870.0,"comparison":"Original budget to audited outcome","percent_changed":0.87},{"item":"Contracted services","amount":867655.0,"comparison":"Original to adjusted budget","percent_changed":12.86},{"item":"Contracted services","amount":-6653915.0,"comparison":"Original budget to audited outcome","percent_changed":-98.61},{"item":"Employee related costs","amount":-528302.0,"comparison":"Original to adjusted budget","percent_changed":-1.86},{"item":"Employee related costs","amount":-1512139.0,"comparison":"Original budget to audited outcome","percent_changed":-5.33},{"item":"Finance charges","amount":15000.0,"comparison":"Original to adjusted budget","percent_changed":16.67},{"item":"Finance charges","amount":3640836.0,"comparison":"Original budget to audited outcome","percent_changed":4045.37},{"item":"Other","amount":92480.0,"comparison":"Original to adjusted budget","percent_changed":0.41},{"item":"Other","amount":13933323.0,"comparison":"Original budget to audited outcome","percent_changed":61.63},{"item":"Remuneration of councillors","amount":-38112.0,"comparison":"Original to adjusted budget","percent_changed":-0.93},{"item":"Remuneration of councillors","amount":-306239.0,"comparison":"Original budget to audited outcome","percent_changed":-7.43},{"item":"Transfers and subsidies","amount":54999.0,"comparison":"Original to adjusted budget","percent_changed":82.46},{"item":"Transfers and subsidies","amount":-6701.0,"comparison":"Original budget to audited outcome","percent_changed":-10.05}],"2023":[{"item":"Bulk purchases","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Bulk purchases","amount":-1281417.0,"comparison":"Original budget to audited outcome","percent_changed":-11.11},{"item":"Contracted services","amount":-8909.0,"comparison":"Original to adjusted budget","percent_changed":-0.09},{"item":"Contracted services","amount":-3526668.0,"comparison":"Original budget to audited outcome","percent_changed":-37.09},{"item":"Employee related costs","amount":-833231.0,"comparison":"Original to adjusted budget","percent_changed":-2.97},{"item":"Employee related costs","amount":-2704080.0,"comparison":"Original budget to audited outcome","percent_changed":-9.65},{"item":"Finance charges","amount":48100.0,"comparison":"Original to adjusted budget","percent_changed":56.32},{"item":"Finance charges","amount":4132302.0,"comparison":"Original budget to audited outcome","percent_changed":4838.76},{"item":"Other","amount":1825159.0,"comparison":"Original to adjusted budget","percent_changed":6.73},{"item":"Other","amount":9534832.0,"comparison":"Original budget to audited outcome","percent_changed":35.13},{"item":"Remuneration of councillors","amount":1545.0,"comparison":"Original to adjusted budget","percent_changed":0.03},{"item":"Remuneration of councillors","amount":361262.0,"comparison":"Original budget to audited outcome","percent_changed":8.17},{"item":"Transfers and subsidies","amount":10200.0,"comparison":"Original to adjusted budget","percent_changed":15.97},{"item":"Transfers and subsidies","amount":2488684.0,"comparison":"Original budget to audited outcome","percent_changed":3897.09}],"2024":[{"item":"Bulk purchases","amount":-1400000.0,"comparison":"Original to adjusted budget","percent_changed":-10.29},{"item":"Bulk purchases","amount":-1414246.0,"comparison":"Original budget to audited outcome","percent_changed":-10.4},{"item":"Contracted services","amount":296511.0,"comparison":"Original to adjusted budget","percent_changed":3.16},{"item":"Contracted services","amount":-2057352.0,"comparison":"Original budget to audited outcome","percent_changed":-21.92},{"item":"Employee related costs","amount":700447.0,"comparison":"Original to adjusted budget","percent_changed":2.37},{"item":"Employee related costs","amount":-2083629.0,"comparison":"Original budget to audited outcome","percent_changed":-7.05},{"item":"Finance charges","amount":-35000.0,"comparison":"Original to adjusted budget","percent_changed":-26.92},{"item":"Finance charges","amount":4206517.0,"comparison":"Original budget to audited outcome","percent_changed":3235.78},{"item":"Other","amount":-670193.0,"comparison":"Original to adjusted budget","percent_changed":-2.27},{"item":"Other","amount":5915855.0,"comparison":"Original budget to audited outcome","percent_changed":20.06},{"item":"Remuneration of councillors","amount":319468.0,"comparison":"Original to adjusted budget","percent_changed":6.68},{"item":"Remuneration of councillors","amount":292954.0,"comparison":"Original budget to audited outcome","percent_changed":6.13},{"item":"Transfers and subsidies","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Transfers and subsidies","amount":2116071.0,"comparison":"Original budget to audited outcome","percent_changed":2446.95}]},"spending_time_series":[{"amount":71504663.0,"budget_phase":"Adjusted Budget","financial_year":2021,"amount_type.code":"ADJB"},{"amount":73079922.0,"budget_phase":"Adjusted Budget","financial_year":2022,"amount_type.code":"ADJB"},{"amount":81824118.0,"budget_phase":"Adjusted Budget","financial_year":2023,"amount_type.code":"ADJB"},{"amount":86260417.0,"budget_phase":"Adjusted Budget","financial_year":2024,"amount_type.code":"ADJB"},{"amount":76541726.0,"budget_phase":"Audited Actual","financial_year":2021,"amount_type.code":"AUDA"},{"amount":82005237.0,"budget_phase":"Audited Actual","financial_year":2022,"amount_type.code":"AUDA"},{"amount":89786169.0,"budget_phase":"Audited Actual","financial_year":2023,"amount_type.code":"AUDA"},{"amount":94025354.0,"budget_phase":"Audited Actual","financial_year":2024,"amount_type.code":"AUDA"},{"amount":94227621.0,"budget_phase":"Audited Actual","financial_year":2025,"amount_type.code":"AUDA"},{"amount":83889204.0,"budget_phase":"Forecast 1 year ahead of budget year","financial_year":2026,"amount_type.code":"IBY1"},{"amount":86271952.0,"budget_phase":"Forecast 2 years ahead of budget year","financial_year":2027,"amount_type.code":"IBY2"},{"amount":69986041.0,"budget_phase":"Original Budget","financial_year":2021,"amount_type.code":"ORGB"},{"amount":72816202.0,"budget_phase":"Original Budget","financial_year":2022,"amount_type.code":"ORGB"},{"amount":80781254.0,"budget_phase":"Original Budget","financial_year":2023,"amount_type.code":"ORGB"},{"amount":87049184.0,"budget_phase":"Original Budget","financial_year":2024,"amount_type.code":"ORGB"},{"amount":81617923.0,"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":-35.32,"overunder":"under","cube_version":"v2"},{"date":2023,"rating":"bad","result":-49.34,"overunder":"under","cube_version":"v2"},{"date":2022,"rating":"bad","result":-85.1,"overunder":"under","cube_version":"v2"},{"date":2021,"rating":null,"result":null,"overunder":null,"cube_version":null}],"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":7323067.0,"amount_type":"AUDA"},{"date":"2024","item":"Service Charges","amount":24313689.0,"amount_type":"AUDA"},{"date":"2024","item":"Rental income","amount":536608.0,"amount_type":"AUDA"},{"date":"2024","item":"Interest and investments","amount":5741594.0,"amount_type":"AUDA"},{"date":"2024","item":"Fines","amount":458218.0,"amount_type":"AUDA"},{"date":"2024","item":"Agency services","amount":124839.0,"amount_type":"AUDA"},{"date":"2024","item":"Other","amount":484615.0,"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":29.24},{"date":2023,"rating":"","result":28.21},{"date":2022,"rating":"","result":32.76},{"date":2021,"rating":"","result":35.21}],"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":"ave","result":9.0,"overunder":"over","cube_version":"v2"},{"date":2023,"rating":"ave","result":9.7,"overunder":"over","cube_version":"v2"},{"date":2022,"rating":"ave","result":12.2,"overunder":"over","cube_version":"v2"},{"date":2021,"rating":"ave","result":7.0,"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":0.38,"cube_version":"v2"},{"date":2023,"rating":"bad","result":0.39,"cube_version":"v2"},{"date":2022,"rating":"bad","result":0.26,"cube_version":"v2"},{"date":2021,"rating":"bad","result":0.45,"cube_version":"v2"}],"formula":{"text":"= (Repairs and maintenance expenditure / (Property, Plant and Equipment + Investment Property)) * 100","actual":["=","(",{"cube":"capital","item_codes":["4100"],"amount_type":"AUDA"},"/","(",{"cube":"bsheet","item_codes":["1300"],"amount_type":"AUDA"},"+",{"cube":"bsheet","item_codes":["1401"],"amount_type":"AUDA"},")",")","*","100"]},"last_year":2024,"formula_v2":{"text":"= (Repairs and maintenance expenditure / (Property, Plant and Equipment + Investment Property)) * 100","actual":["=","(",{"cube":"capital_v2","amount_type":"AUDA","item_description":"capital type code REPAIR_MNT Total"},"/","(",{"cube":"financial_position_v2","item_codes":["0230","0220"],"amount_type":"AUDA"},")",")","*","100"]},"result_type":"%"},"expenditure_trends_contracting":{"ref":{"url":"http://mfma.treasury.gov.za/Media_Releases/LGESDiscussions/Pages/default.aspx","title":"Local Government Equitable Share"},"values":[{"date":2024,"rating":"","result":7.79},{"date":2023,"rating":"","result":6.66},{"date":2022,"rating":"","result":0.11},{"date":2021,"rating":"","result":8.25}],"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":-812.0,"amount_type":"AUDA","cube_version":"v2"},{"date":"2023","year":2023,"rating":"good","result":513.68,"amount_type":"AUDA","cube_version":"v2"},{"date":"2022","year":2022,"rating":"good","result":125.15,"amount_type":"AUDA","cube_version":"v2"},{"date":"2021","year":2021,"rating":"good","result":117.7,"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":12024541.0},{"year":2022,"value":11938461.0},{"year":2023,"value":1246986.0},{"year":2024,"value":2185807.0},{"year":2025,"value":1364750.0}],"category":"Community & Social Services"},{"values":[{"year":2021,"value":11014704.0},{"year":2022,"value":15666339.0},{"year":2023,"value":15218280.0},{"year":2024,"value":17792066.0},{"year":2025,"value":23609008.0}],"category":"Electricity "},{"values":[{"year":2021,"value":36907633.0},{"year":2022,"value":41156583.0},{"year":2023,"value":59561535.0},{"year":2024,"value":46194793.0},{"year":2025,"value":43909229.0}],"category":"Governance, Administration, Planning and Development"},{"values":[{"year":2021,"value":4969250.0},{"year":2022,"value":6369455.0},{"year":2023,"value":6175565.0},{"year":2024,"value":5223215.0},{"year":2025,"value":3913986.0}],"category":"Road Transport"},{"values":[{"year":2021,"value":1547098.0},{"year":2022,"value":720087.0},{"year":2023,"value":898950.0},{"year":2024,"value":823205.0},{"year":2025,"value":954092.0}],"category":"Sport And Recreation"},{"values":[{"year":2021,"value":4939634.0},{"year":2022,"value":2312503.0},{"year":2023,"value":3308953.0},{"year":2024,"value":5045002.0},{"year":2025,"value":9984061.0}],"category":"Waste Management"},{"values":[{"year":2021,"value":3266347.0},{"year":2022,"value":1980279.0},{"year":2023,"value":2331683.0},{"year":2024,"value":8238138.0},{"year":2025,"value":5734211.0}],"category":"Waste Water Management"},{"values":[{"year":2021,"value":1872519.0},{"year":2022,"value":1861530.0},{"year":2023,"value":1044217.0},{"year":2024,"value":8523128.0},{"year":2025,"value":4758284.0}],"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":"NC066"},"muni_contact":{"url":"http://www.karoohoogland.gov.za","phone_number":"053 285 0998","street_address_1":"Karoo Hoogland Municipality","street_address_2":"7 Mulder Street","street_address_3":"Williston","street_address_4":"8920"},"mayoral_staff":{"officials":[{"name":"Vincent Opperman","role":"Mayor/Executive Mayor","email":"mayor@karoohoogland.gov.za","title":"Mr","secretary":{"name":"Jan J De Wee","role":"Secretary of Mayor/Executive Mayor","email":"dewee875@gmail.com","title":"Mr","fax_number":"023 571 1089","office_phone":"023 571 1020"},"fax_number":"023 571 1089","office_phone":"053 285 0998"},{"name":"Johannes Jonkers","role":"Municipal Manager","email":"munman@karoohoogland.gov.za","title":"Mr","secretary":{"name":"Christelle Viljoen","role":"Secretary of Municipal Manager","email":"karooadmin@karoohoogland.gov.za","title":"Ms","fax_number":"086 516 2183","office_phone":"053 285 0998"},"fax_number":"086 516 2183","office_phone":"053 285 0998"},{"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":"Kagisho Maruping","role":"Chief Financial Officer","email":"cfo@karoohoogland.gov.za","title":"Mr","secretary":{"name":"","role":"Secretary of Financial Manager","email":"","title":"","fax_number":"","office_phone":""},"fax_number":" ","office_phone":"053 284 0998"}],"updated_date":"October 2026"},"audit_opinions":{"values":[{"date":2024,"rating":"qualified","result":"Qualified","report_url":"https://lg.treasury.gov.za/supportingdocs/NC066/NC066_Audit%20Report_2024_Y_20241210T110257Z_cfo.pdf"},{"date":2023,"rating":"unqualified_emphasis_of_matter","result":"Unqualified - Emphasis of Matter items","report_url":"https://lg.treasury.gov.za/supportingdocs/NC066/NC066_Audit%20Report_2023_Y_20240213T130048Z_karooadmin.pdf"},{"date":2022,"rating":"unqualified_emphasis_of_matter","result":"Unqualified - Emphasis of Matter items","report_url":"https://lg.treasury.gov.za/supportingdocs/NC066/NC066_Audit%20Report_2022_Y_20230214T163106Z_k_vanschalkwyk.pdf"},{"date":2021,"rating":"unqualified_emphasis_of_matter","result":"Unqualified - Emphasis of Matter items","report_url":"https://lg.treasury.gov.za/supportingdocs/NC066/NC066_Audit%20Report_2021_Y_20220301T113755Z_karooadmin.pdf"}]}}