{"indicators":{"grants":{"totals":{"2021":{"ACT":{"national_conditional_grants":5948067.0},"ORGB":{"equitable_share":53538000.0,"national_conditional_grants":21530000.0},"SCHD":{"national_conditional_grants":21530000.0},"TRFR":{"national_conditional_grants":7317000.0}},"2022":{"ORGB":{"equitable_share":56140000.0,"national_conditional_grants":23089000.0},"SCHD":{"national_conditional_grants":28089000.0},"TRFR":{"national_conditional_grants":26882000.0}},"2023":{"ORGB":{"equitable_share":64182000.0,"provincial_transfers":1600000.0,"national_conditional_grants":39981000.0},"SCHD":{"national_conditional_grants":29981000.0},"TRFR":{"national_conditional_grants":29981000.0}},"2024":{"ORGB":{"equitable_share":69563000.0,"national_conditional_grants":31495000.0},"SCHD":{"national_conditional_grants":23251000.0},"TRFR":{"national_conditional_grants":22397000.0}}},"snapshot_date":{"year":2025,"quarter":"3"},"equitable_share":{"2021":[{"amount.sum":53538000.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ORGB","financial_year_end.year":2021}],"2022":[{"amount.sum":56140000.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ORGB","financial_year_end.year":2022}],"2023":[{"amount.sum":64182000.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ORGB","financial_year_end.year":2023}],"2024":[{"amount.sum":69563000.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ORGB","financial_year_end.year":2024}]},"provincial_transfers":{"2023":[{"amount.sum":1600000.0,"grant.code":"0006","grant.label":"Sport, Arts and Culture","amount_type.code":"ORGB","financial_year_end.year":2023}]},"national_conditional_grants":{"2021":[{"amount.sum":167000.0,"grant.code":"DRG","grant.label":"Municipal Disaster Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":167000.0,"grant.code":"DRG","grant.label":"Municipal Disaster Grant","amount_type.code":"TRFR","financial_year_end.year":2021},{"amount.sum":356422.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"ACT","financial_year_end.year":2021},{"amount.sum":1900000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":1900000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"TRFR","financial_year_end.year":2021},{"amount.sum":3510000.0,"grant.code":"IN7G","grant.label":"Integrated National Electrification Programme (Allocation in-kind) Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":1000000.0,"grant.code":"IN7G","grant.label":"Integrated National Electrification Programme (Allocation in-kind) Grant","amount_type.code":"TRFR","financial_year_end.year":2021},{"amount.sum":1762650.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"ACT","financial_year_end.year":2021},{"amount.sum":3510000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":1000000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"TRFR","financial_year_end.year":2021},{"amount.sum":3828995.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"ACT","financial_year_end.year":2021},{"amount.sum":11443000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":3000000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","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":1920000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":1920000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"TRFR","financial_year_end.year":2022},{"amount.sum":1207000.0,"grant.code":"IN7G","grant.label":"Integrated National Electrification Programme (Allocation in-kind) Grant","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":16887000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":16887000.0,"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":7000000.0,"grant.code":"WSIG","grant.label":"Water Services Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":7000000.0,"grant.code":"WSIG","grant.label":"Water Services Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2022}],"2023":[{"amount.sum":1920000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":1920000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"TRFR","financial_year_end.year":2023},{"amount.sum":14988000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":14988000.0,"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":12000000.0,"grant.code":"WSIG","grant.label":"Water Services Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":12000000.0,"grant.code":"WSIG","grant.label":"Water Services Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2023}],"2024":[{"amount.sum":1920000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":1920000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"TRFR","financial_year_end.year":2024},{"amount.sum":854000.0,"grant.code":"IN7G","grant.label":"Integrated National Electrification Programme (Allocation in-kind) Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":11987000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":11987000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2024},{"amount.sum":787000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":787000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"TRFR","financial_year_end.year":2024},{"amount.sum":7703000.0,"grant.code":"WSIG","grant.label":"Water Services Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":7703000.0,"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":3858892.0,"cube_version":"v2"},{"date":2023,"rating":"good","result":119623641.0,"cube_version":"v2"},{"date":2022,"rating":"bad","result":-115419232.0,"cube_version":"v2"},{"date":2021,"rating":"good","result":3412261.0,"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":0.2,"cube_version":"v2"},{"date":2023,"rating":"good","result":6.2,"cube_version":"v2"},{"date":2022,"rating":"bad","result":0,"cube_version":"v2"},{"date":2021,"rating":"bad","result":0.2,"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":172147228.0,"rating":"ave","result":1.11,"amount_type":"AUDA","liabilities":155196592.0,"cube_version":"v2"},{"date":2023,"year":2023,"assets":136760623.0,"rating":"ave","result":1.45,"amount_type":"AUDA","liabilities":94636601.0,"cube_version":"v2"},{"date":2022,"year":2022,"assets":110791597.0,"rating":"ave","result":1.3,"amount_type":"AUDA","liabilities":85059819.0,"cube_version":"v2"},{"date":2021,"year":2021,"assets":106076708.0,"rating":"ave","result":1.38,"amount_type":"AUDA","liabilities":76875357.0,"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":2403063.0,"date":"2024","year":2024,"rating":"bad","result":0.02,"amount_type":"ACT","liabilities":155196592.0,"cube_version":"v2","call_investment_deposits":0},{"cash":-1328343.0,"date":"2023","year":2023,"rating":"bad","result":-0.01,"amount_type":"ACT","liabilities":94636601.0,"cube_version":"v2","call_investment_deposits":0},{"cash":1949647.0,"date":"2022","year":2022,"rating":"bad","result":0.02,"amount_type":"ACT","liabilities":85059819.0,"cube_version":"v2","call_investment_deposits":0},{"cash":2784144.0,"date":"2021","year":2021,"rating":"bad","result":0.04,"amount_type":"ACT","liabilities":76875357.0,"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":103115850.0,"percent":58.04},"total":177653738.0,"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":74537888.0,"percent":41.96}},"uifw_expenditure":{"ref":{"url":"http://mfma.treasury.gov.za/Circulars/Pages/Circular71.aspx","title":"Circular 71"},"values":[{"date":2024,"rating":"bad","result":0.87,"cube_version":"v2"},{"date":2023,"rating":"bad","result":1.79,"cube_version":"v2"},{"date":2022,"rating":"bad","result":7.62,"cube_version":"v2"},{"date":2021,"rating":"bad","result":21.29,"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":-10694480.0,"comparison":"Original to adjusted budget","percent_changed":-32.58},{"item":"Fines","amount":-12040457.0,"comparison":"Original budget to audited outcome","percent_changed":-36.68},{"item":"Government Transfers","amount":997000.0,"comparison":"Original to adjusted budget","percent_changed":1.5},{"item":"Government Transfers","amount":-939150.0,"comparison":"Original budget to audited outcome","percent_changed":-1.41},{"item":"Interest and investments","amount":7729819.0,"comparison":"Original to adjusted budget","percent_changed":286.5},{"item":"Interest and investments","amount":3529955.0,"comparison":"Original budget to audited outcome","percent_changed":130.84},{"item":"Licenses and Permits","amount":-836194.0,"comparison":"Original to adjusted budget","percent_changed":-29.83},{"item":"Licenses and Permits","amount":-2083539.0,"comparison":"Original budget to audited outcome","percent_changed":-74.33},{"item":"Other","amount":1067512.0,"comparison":"Original to adjusted budget","percent_changed":13.0},{"item":"Other","amount":-1788269.0,"comparison":"Original budget to audited outcome","percent_changed":-21.78},{"item":"Property rates","amount":1348747.0,"comparison":"Original to adjusted budget","percent_changed":7.77},{"item":"Property rates","amount":-2960380.0,"comparison":"Original budget to audited outcome","percent_changed":-17.06},{"item":"Rental income","amount":-359387.0,"comparison":"Original to adjusted budget","percent_changed":-65.09},{"item":"Rental income","amount":-528703.0,"comparison":"Original budget to audited outcome","percent_changed":-95.75},{"item":"Service Charges","amount":-1859369.0,"comparison":"Original to adjusted budget","percent_changed":-2.68},{"item":"Service Charges","amount":-8334529.0,"comparison":"Original budget to audited outcome","percent_changed":-12.0}],"2022":[{"item":"Fines","amount":-44.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Fines","amount":6151471.0,"comparison":"Original budget to audited outcome","percent_changed":26.53},{"item":"Government Transfers","amount":-100000.0,"comparison":"Original to adjusted budget","percent_changed":-0.16},{"item":"Government Transfers","amount":-772178.0,"comparison":"Original budget to audited outcome","percent_changed":-1.26},{"item":"Interest and investments","amount":5177361.0,"comparison":"Original to adjusted budget","percent_changed":47.05},{"item":"Interest and investments","amount":3647324.0,"comparison":"Original budget to audited outcome","percent_changed":33.15},{"item":"Licenses and Permits","amount":1059.0,"comparison":"Original to adjusted budget","percent_changed":0.19},{"item":"Licenses and Permits","amount":316753.0,"comparison":"Original budget to audited outcome","percent_changed":57.91},{"item":"Other","amount":-201997.0,"comparison":"Original to adjusted budget","percent_changed":-2.07},{"item":"Other","amount":-8627343.0,"comparison":"Original budget to audited outcome","percent_changed":-88.44},{"item":"Property rates","amount":2386654.0,"comparison":"Original to adjusted budget","percent_changed":15.15},{"item":"Property rates","amount":-355298.0,"comparison":"Original budget to audited outcome","percent_changed":-2.26},{"item":"Rental income","amount":-46192.0,"comparison":"Original to adjusted budget","percent_changed":-23.21},{"item":"Rental income","amount":-81557.0,"comparison":"Original budget to audited outcome","percent_changed":-40.97},{"item":"Service Charges","amount":-7530217.0,"comparison":"Original to adjusted budget","percent_changed":-9.23},{"item":"Service Charges","amount":-11228012.0,"comparison":"Original budget to audited outcome","percent_changed":-13.77}],"2023":[{"item":"Fines","amount":-50000.0,"comparison":"Original to adjusted budget","percent_changed":-0.22},{"item":"Fines","amount":-7649984.0,"comparison":"Original budget to audited outcome","percent_changed":-32.91},{"item":"Government Transfers","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Government Transfers","amount":-266980.0,"comparison":"Original budget to audited outcome","percent_changed":-0.38},{"item":"Interest and investments","amount":10503600.0,"comparison":"Original to adjusted budget","percent_changed":79.46},{"item":"Interest and investments","amount":9249334.0,"comparison":"Original budget to audited outcome","percent_changed":69.97},{"item":"Licenses and Permits","amount":170100.0,"comparison":"Original to adjusted budget","percent_changed":47.01},{"item":"Licenses and Permits","amount":442778.0,"comparison":"Original budget to audited outcome","percent_changed":122.38},{"item":"Other","amount":92100.0,"comparison":"Original to adjusted budget","percent_changed":7.03},{"item":"Other","amount":555249.0,"comparison":"Original budget to audited outcome","percent_changed":42.36},{"item":"Property rates","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Property rates","amount":-1302664.0,"comparison":"Original budget to audited outcome","percent_changed":-6.83},{"item":"Rental income","amount":49150.0,"comparison":"Original to adjusted budget","percent_changed":47.95},{"item":"Rental income","amount":48692.0,"comparison":"Original budget to audited outcome","percent_changed":47.5},{"item":"Service Charges","amount":413600.0,"comparison":"Original to adjusted budget","percent_changed":0.56},{"item":"Service Charges","amount":-2022426.0,"comparison":"Original budget to audited outcome","percent_changed":-2.76}],"2024":[{"item":"Fines","amount":-500.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Fines","amount":-8217195.0,"comparison":"Original budget to audited outcome","percent_changed":-32.03},{"item":"Government Transfers","amount":-42950.0,"comparison":"Original to adjusted budget","percent_changed":-0.06},{"item":"Government Transfers","amount":-206412.0,"comparison":"Original budget to audited outcome","percent_changed":-0.28},{"item":"Interest and investments","amount":6240800.0,"comparison":"Original to adjusted budget","percent_changed":31.71},{"item":"Interest and investments","amount":10241516.0,"comparison":"Original budget to audited outcome","percent_changed":52.04},{"item":"Licenses and Permits","amount":473100.0,"comparison":"Original to adjusted budget","percent_changed":123.59},{"item":"Licenses and Permits","amount":645710.0,"comparison":"Original budget to audited outcome","percent_changed":168.68},{"item":"Other","amount":1233400.0,"comparison":"Original to adjusted budget","percent_changed":90.28},{"item":"Other","amount":1236262.0,"comparison":"Original budget to audited outcome","percent_changed":90.49},{"item":"Property rates","amount":400750.0,"comparison":"Original to adjusted budget","percent_changed":2.14},{"item":"Property rates","amount":-53438701.0,"comparison":"Original budget to audited outcome","percent_changed":-285.73},{"item":"Rental income","amount":51500.0,"comparison":"Original to adjusted budget","percent_changed":46.29},{"item":"Rental income","amount":95973.0,"comparison":"Original budget to audited outcome","percent_changed":86.27},{"item":"Service Charges","amount":3772400.0,"comparison":"Original to adjusted budget","percent_changed":4.57},{"item":"Service Charges","amount":4112335.0,"comparison":"Original budget to audited outcome","percent_changed":4.98}]},"income_time_series":[{"amount":197915196.0,"budget_phase":"Adjusted Budget","financial_year":2021,"amount_type.code":"ADJB"},{"amount":202821050.0,"budget_phase":"Adjusted Budget","financial_year":2022,"amount_type.code":"ADJB"},{"amount":211254617.0,"budget_phase":"Adjusted Budget","financial_year":2023,"amount_type.code":"ADJB"},{"amount":235312750.0,"budget_phase":"Adjusted Budget","financial_year":2024,"amount_type.code":"ADJB"},{"amount":175376476.0,"budget_phase":"Audited Actual","financial_year":2021,"amount_type.code":"AUDA"},{"amount":192185586.0,"budget_phase":"Audited Actual","financial_year":2022,"amount_type.code":"AUDA"},{"amount":199130066.0,"budget_phase":"Audited Actual","financial_year":2023,"amount_type.code":"AUDA"},{"amount":177653738.0,"budget_phase":"Audited Actual","financial_year":2024,"amount_type.code":"AUDA"},{"amount":244280958.0,"budget_phase":"Audited Actual","financial_year":2025,"amount_type.code":"AUDA"},{"amount":265200826.0,"budget_phase":"Forecast 1 year ahead of budget year","financial_year":2026,"amount_type.code":"IBY1"},{"amount":280300013.0,"budget_phase":"Forecast 2 years ahead of budget year","financial_year":2027,"amount_type.code":"IBY2"},{"amount":200521548.0,"budget_phase":"Original Budget","financial_year":2021,"amount_type.code":"ORGB"},{"amount":203134426.0,"budget_phase":"Original Budget","financial_year":2022,"amount_type.code":"ORGB"},{"amount":200076067.0,"budget_phase":"Original Budget","financial_year":2023,"amount_type.code":"ORGB"},{"amount":223184250.0,"budget_phase":"Original Budget","financial_year":2024,"amount_type.code":"ORGB"},{"amount":252088562.0,"budget_phase":"Original Budget","financial_year":2025,"amount_type.code":"ORGB"}],"spending_adjustments":{"2022":[{"item":"Bulk purchases","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Bulk purchases","amount":-1011080.0,"comparison":"Original budget to audited outcome","percent_changed":-2.67},{"item":"Contracted services","amount":992023.0,"comparison":"Original to adjusted budget","percent_changed":7.45},{"item":"Contracted services","amount":-3613904.0,"comparison":"Original budget to audited outcome","percent_changed":-27.15},{"item":"Employee related costs","amount":4738401.0,"comparison":"Original to adjusted budget","percent_changed":8.14},{"item":"Employee related costs","amount":-824645.0,"comparison":"Original budget to audited outcome","percent_changed":-1.42},{"item":"Finance charges","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Finance charges","amount":-508625.0,"comparison":"Original budget to audited outcome","percent_changed":-37.68},{"item":"Other","amount":-667904.0,"comparison":"Original to adjusted budget","percent_changed":-0.76},{"item":"Other","amount":32962632.0,"comparison":"Original budget to audited outcome","percent_changed":37.58},{"item":"Remuneration of councillors","amount":20847.0,"comparison":"Original to adjusted budget","percent_changed":0.38},{"item":"Remuneration of councillors","amount":-580750.0,"comparison":"Original budget to audited outcome","percent_changed":-10.68}],"2023":[{"item":"Bulk purchases","amount":5647400.0,"comparison":"Original to adjusted budget","percent_changed":13.42},{"item":"Bulk purchases","amount":-4245357.0,"comparison":"Original budget to audited outcome","percent_changed":-10.09},{"item":"Contracted services","amount":1065000.0,"comparison":"Original to adjusted budget","percent_changed":7.19},{"item":"Contracted services","amount":-4516634.0,"comparison":"Original budget to audited outcome","percent_changed":-30.48},{"item":"Employee related costs","amount":-8030.0,"comparison":"Original to adjusted budget","percent_changed":-0.01},{"item":"Employee related costs","amount":-15887860.0,"comparison":"Original budget to audited outcome","percent_changed":-23.12},{"item":"Finance charges","amount":-1000000.0,"comparison":"Original to adjusted budget","percent_changed":-74.07},{"item":"Finance charges","amount":2306562.0,"comparison":"Original budget to audited outcome","percent_changed":170.86},{"item":"Other","amount":2318600.0,"comparison":"Original to adjusted budget","percent_changed":2.77},{"item":"Other","amount":36626911.0,"comparison":"Original budget to audited outcome","percent_changed":43.77},{"item":"Remuneration of councillors","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Remuneration of councillors","amount":-79842.0,"comparison":"Original budget to audited outcome","percent_changed":-1.47}],"2024":[{"item":"Bulk purchases","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Bulk purchases","amount":-3528054.0,"comparison":"Original budget to audited outcome","percent_changed":-7.06},{"item":"Contracted services","amount":-245250.0,"comparison":"Original to adjusted budget","percent_changed":-1.52},{"item":"Contracted services","amount":-2297514.0,"comparison":"Original budget to audited outcome","percent_changed":-14.24},{"item":"Employee related costs","amount":169700.0,"comparison":"Original to adjusted budget","percent_changed":0.23},{"item":"Employee related costs","amount":-13867419.0,"comparison":"Original budget to audited outcome","percent_changed":-19.12},{"item":"Finance charges","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Finance charges","amount":2111919.0,"comparison":"Original budget to audited outcome","percent_changed":156.44},{"item":"Other","amount":2710420.0,"comparison":"Original to adjusted budget","percent_changed":3.52},{"item":"Other","amount":4636674.0,"comparison":"Original budget to audited outcome","percent_changed":6.02},{"item":"Remuneration of councillors","amount":28000.0,"comparison":"Original to adjusted budget","percent_changed":0.49},{"item":"Remuneration of councillors","amount":33267.0,"comparison":"Original budget to audited outcome","percent_changed":0.58}]},"spending_time_series":[{"amount":210351878.0,"budget_phase":"Adjusted Budget","financial_year":2021,"amount_type.code":"ADJB"},{"amount":209048440.0,"budget_phase":"Adjusted Budget","financial_year":2022,"amount_type.code":"ADJB"},{"amount":224112805.0,"budget_phase":"Adjusted Budget","financial_year":2023,"amount_type.code":"ADJB"},{"amount":225387914.0,"budget_phase":"Adjusted Budget","financial_year":2024,"amount_type.code":"ADJB"},{"amount":181035249.0,"budget_phase":"Audited Actual","financial_year":2021,"amount_type.code":"AUDA"},{"amount":230388701.0,"budget_phase":"Audited Actual","financial_year":2022,"amount_type.code":"AUDA"},{"amount":230293615.0,"budget_phase":"Audited Actual","financial_year":2023,"amount_type.code":"AUDA"},{"amount":209813917.0,"budget_phase":"Audited Actual","financial_year":2024,"amount_type.code":"AUDA"},{"amount":284405430.0,"budget_phase":"Audited Actual","financial_year":2025,"amount_type.code":"AUDA"},{"amount":262872494.0,"budget_phase":"Forecast 1 year ahead of budget year","financial_year":2026,"amount_type.code":"IBY1"},{"amount":272688275.0,"budget_phase":"Forecast 2 years ahead of budget year","financial_year":2027,"amount_type.code":"IBY2"},{"amount":196042118.0,"budget_phase":"Original Budget","financial_year":2021,"amount_type.code":"ORGB"},{"amount":203965073.0,"budget_phase":"Original Budget","financial_year":2022,"amount_type.code":"ORGB"},{"amount":216089835.0,"budget_phase":"Original Budget","financial_year":2023,"amount_type.code":"ORGB"},{"amount":222725044.0,"budget_phase":"Original Budget","financial_year":2024,"amount_type.code":"ORGB"},{"amount":244035406.0,"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":-53.25,"overunder":"under","cube_version":"v2"},{"date":2023,"rating":"bad","result":-193.87,"overunder":"under","cube_version":"v2"},{"date":2022,"rating":"bad","result":-18.33,"overunder":"under","cube_version":"v2"},{"date":2021,"rating":"bad","result":-254.62,"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":-34736401.0,"amount_type":"AUDA"},{"date":"2024","item":"Service Charges","amount":86657335.0,"amount_type":"AUDA"},{"date":"2024","item":"Rental income","amount":207223.0,"amount_type":"AUDA"},{"date":"2024","item":"Interest and investments","amount":29920516.0,"amount_type":"AUDA"},{"date":"2024","item":"Fines","amount":17436205.0,"amount_type":"AUDA"},{"date":"2024","item":"Licenses and Permits","amount":1028510.0,"amount_type":"AUDA"},{"date":"2024","item":"Other","amount":2602462.0,"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":27.96},{"date":2023,"rating":"","result":22.94},{"date":2022,"rating":"","result":24.92},{"date":2021,"rating":"","result":31.65}],"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":-6.9,"overunder":"under","cube_version":"v2"},{"date":2023,"rating":"good","result":2.8,"overunder":"over","cube_version":"v2"},{"date":2022,"rating":"ave","result":10.2,"overunder":"over","cube_version":"v2"},{"date":2021,"rating":"ave","result":-13.9,"overunder":"under","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":1.04,"cube_version":"v2"},{"date":2023,"rating":"bad","result":0.63,"cube_version":"v2"},{"date":2022,"rating":"bad","result":0.66,"cube_version":"v2"},{"date":2021,"rating":"bad","result":0.39,"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":6.59},{"date":2023,"rating":"","result":4.47},{"date":2022,"rating":"","result":4.21},{"date":2021,"rating":"","result":4.58}],"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":82.99,"amount_type":"AUDA","cube_version":"v2"},{"date":"2023","year":2023,"rating":"bad","result":52.26,"amount_type":"AUDA","cube_version":"v2"},{"date":"2022","year":2022,"rating":"bad","result":55.24,"amount_type":"AUDA","cube_version":"v2"},{"date":"2021","year":2021,"rating":"bad","result":null,"billing":null,"receipts":null,"cube_version":null}],"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":2978859.0},{"year":2022,"value":3026737.0},{"year":2023,"value":2624155.0},{"year":2024,"value":3780972.0},{"year":2025,"value":4573719.0}],"category":"Community & Social Services"},{"values":[{"year":2021,"value":36975445.0},{"year":2022,"value":42594769.0},{"year":2023,"value":45935507.0},{"year":2024,"value":53984055.0},{"year":2025,"value":62835043.0}],"category":"Electricity "},{"values":[{"year":2021,"value":42205838.0},{"year":2022,"value":97846457.0},{"year":2023,"value":131496144.0},{"year":2024,"value":90849038.0},{"year":2025,"value":115357876.0}],"category":"Governance, Administration, Planning and Development"},{"values":[{"year":2021,"value":875561.0},{"year":2022,"value":1006066.0},{"year":2023,"value":1057096.0},{"year":2024,"value":1088573.0},{"year":2025,"value":1695688.0}],"category":"Housing"},{"values":[{"year":2021,"value":47839127.0},{"year":2022,"value":36513511.0},{"year":2023,"value":26177851.0},{"year":2024,"value":36008679.0},{"year":2025,"value":42194501.0}],"category":"Road Transport"},{"values":[{"year":2021,"value":3836400.0},{"year":2022,"value":4282692.0},{"year":2023,"value":3994953.0},{"year":2024,"value":4264161.0},{"year":2025,"value":4646007.0}],"category":"Sport And Recreation"},{"values":[{"year":2021,"value":3909182.0},{"year":2022,"value":4441964.0},{"year":2023,"value":3854771.0},{"year":2024,"value":3781818.0},{"year":2025,"value":5544273.0}],"category":"Waste Management"},{"values":[{"year":2021,"value":34156309.0},{"year":2022,"value":31797942.0},{"year":2023,"value":4934136.0},{"year":2024,"value":5702300.0},{"year":2025,"value":6378179.0}],"category":"Waste Water Management"},{"values":[{"year":2021,"value":8258528.0},{"year":2022,"value":8878563.0},{"year":2023,"value":10219002.0},{"year":2024,"value":10354321.0},{"year":2025,"value":41180144.0}],"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":"NC072"},"muni_contact":{"url":"http://www.umsobomvumun.co.za","phone_number":"051 753 0777","street_address_1":"Civic Centre","street_address_2":"21a Church Street","street_address_3":"Colesberg","street_address_4":"9795"},"mayoral_staff":{"officials":[{"name":"Mzwandile Simon Toto","role":"Mayor/Executive Mayor","email":"toto@umsobomvumun.co.za","title":"Mr","secretary":{"name":"Shumikazi Julia Ngalimani","role":"Secretary of Mayor/Executive Mayor","email":"shumi@umsobomvumun.co.za","title":"Ms","fax_number":"051 753 1749","office_phone":"051 753 0254"},"fax_number":"051 753 0254","office_phone":"051 753 0254"},{"name":"Themsile W Msengana","role":"Municipal Manager","email":"themsile@umsobomvumun.co.za","title":"Mr","secretary":{"name":"Lungiswa Katise","role":"Secretary of Municipal Manager","email":"lungiswa@umsobomvumun.co.za","title":"Ms","fax_number":"051 753 0574","office_phone":"051 753 0040"},"fax_number":"051 753 0574","office_phone":"051 753 0777"},{"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":"Segomoco Jordan","role":"Chief Financial Officer","email":"sjordan@umsobomvumun.co.za","title":"Ms","secretary":{"name":"","role":"Secretary of Financial Manager","email":"","title":"","fax_number":"","office_phone":""},"fax_number":" ","office_phone":"071 380 5785"}],"updated_date":"October 2026"},"audit_opinions":{"values":[{"date":2024,"rating":"qualified","result":"Qualified","report_url":"https://lg.treasury.gov.za/supportingdocs/NC072/NC072_Audit%20Report_2024_Y_20250129T091900Z_ncedo.pdf"},{"date":2023,"rating":"qualified","result":"Qualified","report_url":"https://lg.treasury.gov.za/supportingdocs/NC072/NC072_Audit%20Report_2023_Y_20240215T175639Z_ncedo.pdf"},{"date":2022,"rating":"qualified","result":"Qualified","report_url":"https://lg.treasury.gov.za/supportingdocs/NC072/NC072_Audit%20Report_2022_Y_20230214T225519Z_ncedo.pdf"},{"date":2021,"rating":"qualified","result":"Qualified","report_url":"https://lg.treasury.gov.za/supportingdocs/NC072/NC072_Audit%20Report_2021_Y_20220307T142108Z_ncedo.pdf"}]}}