{"indicators":{"grants":{"totals":{"2021":{"ACT":{"equitable_share":5468352.0,"national_conditional_grants":3993873.0},"ORGB":{"equitable_share":48135000.0,"national_conditional_grants":26355000.0},"SCHD":{"national_conditional_grants":20955000.0},"TRFR":{"national_conditional_grants":8194000.0}},"2022":{"ACT":{"national_conditional_grants":3677516.0},"ORGB":{"equitable_share":49935000.0,"national_conditional_grants":37335000.0},"SCHD":{"national_conditional_grants":28435000.0},"TRFR":{"national_conditional_grants":21785000.0}},"2023":{"ACT":{"national_conditional_grants":1850000.0},"ORGB":{"equitable_share":55218000.0,"provincial_transfers":1008000.0,"national_conditional_grants":44082000.0},"SCHD":{"national_conditional_grants":25923000.0},"TRFR":{"national_conditional_grants":25923000.0}},"2024":{"ACT":{"national_conditional_grants":2452394.0},"ORGB":{"equitable_share":59609000.0,"national_conditional_grants":41954000.0},"SCHD":{"national_conditional_grants":40256000.0},"TRFR":{"national_conditional_grants":40256000.0}}},"snapshot_date":{"year":2025,"quarter":"3"},"equitable_share":{"2021":[{"amount.sum":5468352.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ACT","financial_year_end.year":2021},{"amount.sum":48135000.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ORGB","financial_year_end.year":2021}],"2022":[{"amount.sum":49935000.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ORGB","financial_year_end.year":2022}],"2023":[{"amount.sum":55218000.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ORGB","financial_year_end.year":2023}],"2024":[{"amount.sum":59609000.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ORGB","financial_year_end.year":2024}]},"provincial_transfers":{"2023":[{"amount.sum":8000.0,"grant.code":"0004","grant.label":"Public Works, Roads and Transport","amount_type.code":"ORGB","financial_year_end.year":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":149000.0,"grant.code":"DRG","grant.label":"Municipal Disaster Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":149000.0,"grant.code":"DRG","grant.label":"Municipal Disaster Grant","amount_type.code":"TRFR","financial_year_end.year":2021},{"amount.sum":3600000.0,"grant.code":"EEDG","grant.label":"Energy Efficiency and Demand Side Management (Municipal) Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":1000000.0,"grant.code":"EEDG","grant.label":"Energy Efficiency and Demand Side Management (Municipal) Grant","amount_type.code":"TRFR","financial_year_end.year":2021},{"amount.sum":793004.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"ACT","financial_year_end.year":2021},{"amount.sum":1700000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":1700000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"TRFR","financial_year_end.year":2021},{"amount.sum":1010000.0,"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":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"ACT","financial_year_end.year":2021},{"amount.sum":1010000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":1176176.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"ACT","financial_year_end.year":2021},{"amount.sum":12106000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":5000000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2021},{"amount.sum":1380000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":345000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"TRFR","financial_year_end.year":2021},{"amount.sum":3024693.0,"grant.code":"RBIG","grant.label":"Regional Bulk Infrastructure Grant","amount_type.code":"ACT","financial_year_end.year":2021}],"2022":[{"amount.sum":3000000.0,"grant.code":"EEDG","grant.label":"Energy Efficiency and Demand Side Management (Municipal) Grant","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":3000000.0,"grant.code":"EEDG","grant.label":"Energy Efficiency and Demand Side Management (Municipal) Grant","amount_type.code":"TRFR","financial_year_end.year":2022},{"amount.sum":3677516.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"ACT","financial_year_end.year":2022},{"amount.sum":1700000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":1700000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"TRFR","financial_year_end.year":2022},{"amount.sum":6650000.0,"grant.code":"IN7G","grant.label":"Integrated National Electrification Programme (Allocation in-kind) Grant","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":1600000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":1600000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"TRFR","financial_year_end.year":2022},{"amount.sum":10096000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":10096000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2022},{"amount.sum":1389000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":1389000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"TRFR","financial_year_end.year":2022},{"amount.sum":4000000.0,"grant.code":"WSIG","grant.label":"Water Services Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":4000000.0,"grant.code":"WSIG","grant.label":"Water Services Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2022}],"2023":[{"amount.sum":2000000.0,"grant.code":"EEDG","grant.label":"Energy Efficiency and Demand Side Management (Municipal) Grant","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":2000000.0,"grant.code":"EEDG","grant.label":"Energy Efficiency and Demand Side Management (Municipal) Grant","amount_type.code":"TRFR","financial_year_end.year":2023},{"amount.sum":1850000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"ACT","financial_year_end.year":2023},{"amount.sum":1850000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":1850000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"TRFR","financial_year_end.year":2023},{"amount.sum":19000000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":19000000.0,"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":2000000.0,"grant.code":"WSIG","grant.label":"Water Services Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":2000000.0,"grant.code":"WSIG","grant.label":"Water Services Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2023}],"2024":[{"amount.sum":5000000.0,"grant.code":"EEDG","grant.label":"Energy Efficiency and Demand Side Management (Municipal) Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":5000000.0,"grant.code":"EEDG","grant.label":"Energy Efficiency and Demand Side Management (Municipal) Grant","amount_type.code":"TRFR","financial_year_end.year":2024},{"amount.sum":1850000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":1850000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"TRFR","financial_year_end.year":2024},{"amount.sum":3325000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":3325000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"TRFR","financial_year_end.year":2024},{"amount.sum":12741000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":12741000.0,"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},{"amount.sum":2452394.0,"grant.code":"WSIG","grant.label":"Water Services Infrastructure Grant","amount_type.code":"ACT","financial_year_end.year":2024},{"amount.sum":16675000.0,"grant.code":"WSIG","grant.label":"Water Services Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":16675000.0,"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":114560950.0,"cube_version":"v2"},{"date":2023,"rating":"bad","result":null,"cube_version":null},{"date":2022,"rating":"bad","result":-134380311.0,"cube_version":"v2"},{"date":2021,"rating":"bad","result":-695822753.0,"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":3.7,"cube_version":"v2"},{"date":2023,"rating":null,"result":null,"cube_version":null},{"date":2022,"rating":"bad","result":0,"cube_version":"v2"},{"date":2021,"rating":"bad","result":0,"cube_version":"v2"}],"formula":{"text":"= Cash available at year end / Operating Expenditure per month","actual":["=",{"cube":"cflow","item_codes":["4200"],"amount_type":"AUDA"},"/","(",{"cube":"incexp","item_codes":["4600"],"amount_type":"AUDA"},"/","12",")"]},"last_year":2024,"formula_v2":{"text":"= Cash available at year end / Operating Expenditure per month","actual":["=",{"cube":"cflow_v2","item_codes":["0430"],"amount_type":"AUDA"},"/","(",{"cube":"incexp_v2","item_codes":["3000","3100","3200","3300","3400","3500","3600","3700","3800","3900","4000","4100","4200","4300"],"amount_type":"AUDA"},"/","12",")"]},"result_type":"months"},"current_ratio":{"ref":{"url":"http://mfma.treasury.gov.za/Circulars/Pages/Circular71.aspx","title":"Circular 71"},"values":[{"date":2024,"year":2024,"assets":513239216.0,"rating":"bad","result":0.78,"amount_type":"AUDA","liabilities":654339093.0,"cube_version":"v2"},{"date":2023,"year":2023,"rating":"bad","result":null,"cube_version":null},{"date":2022,"year":2022,"assets":122423606.0,"rating":"bad","result":0.65,"amount_type":"AUDA","liabilities":189349306.0,"cube_version":"v2"},{"date":2021,"year":2021,"assets":97093012.0,"rating":"bad","result":0.36,"amount_type":"AUDA","liabilities":266810419.0,"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":106013002.0,"date":"2024","year":2024,"rating":"bad","result":0.16,"amount_type":"ACT","liabilities":654339093.0,"cube_version":"v2","call_investment_deposits":0},{"date":"2023","year":2023,"rating":"bad","result":null,"cube_version":null},{"cash":19162144.0,"date":"2022","year":2022,"rating":"bad","result":0.1,"amount_type":"ACT","liabilities":189349306.0,"cube_version":"v2","call_investment_deposits":0},{"cash":25546287.0,"date":"2021","year":2021,"rating":"bad","result":0.1,"amount_type":"ACT","liabilities":266810419.0,"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":265332178.0,"percent":80.97},"total":327679032.0,"rating":"good","formula":{"text":"= Total revenue","actual":["=",{"cube":"incexp","item_codes":["0200","0300","0400","0700","0800","1000","1100","1300","1400","1500","1700","1800","1600","1610"],"amount_type":"AUDA"}]},"formula_v2":{"text":"= Total revenue","actual":["=",{"cube":"incexp_v2","item_codes":["0200","0300","0400","0500","0600","0700","0800","0900","1000","1100","1200","1300","1400","1500","1550","1570","1590","1600","1700","1800","1900","2000","2100","2300","2400","2500","2600","2700","2800","2200"],"amount_type":"AUDA"}]},"government":{"amount":62346854.0,"percent":19.03}},"uifw_expenditure":{"ref":{"url":"http://mfma.treasury.gov.za/Circulars/Pages/Circular71.aspx","title":"Circular 71"},"values":[{"date":2024,"rating":"bad","result":43.39,"cube_version":"v2"},{"date":2023,"rating":null,"result":null,"cube_version":null},{"date":2022,"rating":"bad","result":28.51,"cube_version":"v2"},{"date":2021,"rating":"bad","result":30.74,"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":-2620000.0,"comparison":"Original to adjusted budget","percent_changed":-61.04},{"item":"Fines","amount":-3225103.0,"comparison":"Original budget to audited outcome","percent_changed":-75.14},{"item":"Government Transfers","amount":6885000.0,"comparison":"Original to adjusted budget","percent_changed":13.25},{"item":"Government Transfers","amount":-2425590.0,"comparison":"Original budget to audited outcome","percent_changed":-4.67},{"item":"Interest and investments","amount":-200000.0,"comparison":"Original to adjusted budget","percent_changed":-8.43},{"item":"Interest and investments","amount":-3730162.0,"comparison":"Original budget to audited outcome","percent_changed":-157.19},{"item":"Licenses and Permits","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Licenses and Permits","amount":-1399155.0,"comparison":"Original budget to audited outcome","percent_changed":-59.07},{"item":"Other","amount":1700000.0,"comparison":"Original to adjusted budget","percent_changed":5.07},{"item":"Other","amount":-30860479.0,"comparison":"Original budget to audited outcome","percent_changed":-92.09},{"item":"Property rates","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Property rates","amount":1853384.0,"comparison":"Original budget to audited outcome","percent_changed":4.93},{"item":"Rental income","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Rental income","amount":-470803.0,"comparison":"Original budget to audited outcome","percent_changed":-51.76},{"item":"Service Charges","amount":-11500000.0,"comparison":"Original to adjusted budget","percent_changed":-7.39},{"item":"Service Charges","amount":-14559234.0,"comparison":"Original budget to audited outcome","percent_changed":-9.35}],"2022":[{"item":"Fines","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Fines","amount":620499.0,"comparison":"Original budget to audited outcome","percent_changed":72.79},{"item":"Government Transfers","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Government Transfers","amount":414938.0,"comparison":"Original budget to audited outcome","percent_changed":0.77},{"item":"Interest and investments","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Interest and investments","amount":4241329.0,"comparison":"Original budget to audited outcome","percent_changed":195.44},{"item":"Licenses and Permits","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Licenses and Permits","amount":-1030376.0,"comparison":"Original budget to audited outcome","percent_changed":-52.88},{"item":"Other","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Other","amount":-3810514.0,"comparison":"Original budget to audited outcome","percent_changed":-177.41},{"item":"Property rates","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Property rates","amount":-200077.0,"comparison":"Original budget to audited outcome","percent_changed":-0.5},{"item":"Rental income","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Rental income","amount":2023659.0,"comparison":"Original budget to audited outcome","percent_changed":547.26},{"item":"Service Charges","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Service Charges","amount":-20989836.0,"comparison":"Original budget to audited outcome","percent_changed":-12.57}],"2023":[{"item":"Fines","amount":-387122.0,"comparison":"Original to adjusted budget","percent_changed":-28.28},{"item":"Fines","amount":null,"comparison":"Original budget to audited outcome","percent_changed":null},{"item":"Government Transfers","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Government Transfers","amount":null,"comparison":"Original budget to audited outcome","percent_changed":null},{"item":"Interest and investments","amount":1.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Interest and investments","amount":null,"comparison":"Original budget to audited outcome","percent_changed":null},{"item":"Licenses and Permits","amount":3407.0,"comparison":"Original to adjusted budget","percent_changed":0.17},{"item":"Licenses and Permits","amount":null,"comparison":"Original budget to audited outcome","percent_changed":null},{"item":"Other","amount":-1943196.0,"comparison":"Original to adjusted budget","percent_changed":-41.62},{"item":"Other","amount":null,"comparison":"Original budget to audited outcome","percent_changed":null},{"item":"Property rates","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Property rates","amount":null,"comparison":"Original budget to audited outcome","percent_changed":null},{"item":"Rental income","amount":-231096.0,"comparison":"Original to adjusted budget","percent_changed":-27.0},{"item":"Rental income","amount":null,"comparison":"Original budget to audited outcome","percent_changed":null},{"item":"Service Charges","amount":2835057.0,"comparison":"Original to adjusted budget","percent_changed":1.41},{"item":"Service Charges","amount":null,"comparison":"Original budget to audited outcome","percent_changed":null}],"2024":[{"item":"Fines","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Fines","amount":294194.0,"comparison":"Original budget to audited outcome","percent_changed":258.05},{"item":"Government Transfers","amount":270000.0,"comparison":"Original to adjusted budget","percent_changed":0.42},{"item":"Government Transfers","amount":-1987854.0,"comparison":"Original budget to audited outcome","percent_changed":-3.09},{"item":"Interest and investments","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Interest and investments","amount":16241912.0,"comparison":"Original budget to audited outcome","percent_changed":270.11},{"item":"Licenses and Permits","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Licenses and Permits","amount":-1182076.0,"comparison":"Original budget to audited outcome","percent_changed":-72.19},{"item":"Other","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Other","amount":-283260.0,"comparison":"Original budget to audited outcome","percent_changed":-18.07},{"item":"Property rates","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Property rates","amount":-14255129.0,"comparison":"Original budget to audited outcome","percent_changed":-32.09},{"item":"Rental income","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Rental income","amount":138272.0,"comparison":"Original budget to audited outcome","percent_changed":26.34},{"item":"Service Charges","amount":-3532000.0,"comparison":"Original to adjusted budget","percent_changed":-1.86},{"item":"Service Charges","amount":20272047.0,"comparison":"Original budget to audited outcome","percent_changed":10.68}]},"income_time_series":[{"amount":282925634.0,"budget_phase":"Adjusted Budget","financial_year":2021,"amount_type.code":"ADJB"},{"amount":268065258.0,"budget_phase":"Adjusted Budget","financial_year":2022,"amount_type.code":"ADJB"},{"amount":316675369.0,"budget_phase":"Adjusted Budget","financial_year":2023,"amount_type.code":"ADJB"},{"amount":305178926.0,"budget_phase":"Adjusted Budget","financial_year":2024,"amount_type.code":"ADJB"},{"amount":233843492.0,"budget_phase":"Audited Actual","financial_year":2021,"amount_type.code":"AUDA"},{"amount":249334880.0,"budget_phase":"Audited Actual","financial_year":2022,"amount_type.code":"AUDA"},{"amount":327679032.0,"budget_phase":"Audited Actual","financial_year":2024,"amount_type.code":"AUDA"},{"amount":296017649.0,"budget_phase":"Audited Actual","financial_year":2025,"amount_type.code":"AUDA"},{"amount":288660634.0,"budget_phase":"Original Budget","financial_year":2021,"amount_type.code":"ORGB"},{"amount":268065258.0,"budget_phase":"Original Budget","financial_year":2022,"amount_type.code":"ORGB"},{"amount":316398318.0,"budget_phase":"Original Budget","financial_year":2023,"amount_type.code":"ORGB"},{"amount":308440926.0,"budget_phase":"Original Budget","financial_year":2024,"amount_type.code":"ORGB"}],"spending_adjustments":{"2021":[{"item":"Bulk purchases","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Bulk purchases","amount":182925.0,"comparison":"Original budget to audited outcome","percent_changed":0.26},{"item":"Contracted services","amount":-616666.0,"comparison":"Original to adjusted budget","percent_changed":-5.49},{"item":"Contracted services","amount":906802.0,"comparison":"Original budget to audited outcome","percent_changed":8.08},{"item":"Employee related costs","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Employee related costs","amount":-21352598.0,"comparison":"Original budget to audited outcome","percent_changed":-24.33},{"item":"Finance charges","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Finance charges","amount":9339323.0,"comparison":"Original budget to audited outcome","percent_changed":438.48},{"item":"Other","amount":3501666.0,"comparison":"Original to adjusted budget","percent_changed":3.59},{"item":"Other","amount":52601947.0,"comparison":"Original budget to audited outcome","percent_changed":53.99},{"item":"Remuneration of councillors","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Remuneration of councillors","amount":-847843.0,"comparison":"Original budget to audited outcome","percent_changed":-13.07}],"2022":[{"item":"Bulk purchases","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Bulk purchases","amount":-1331430.0,"comparison":"Original budget to audited outcome","percent_changed":-1.62},{"item":"Contracted services","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Contracted services","amount":-8331690.0,"comparison":"Original budget to audited outcome","percent_changed":-39.58},{"item":"Employee related costs","amount":76400.0,"comparison":"Original to adjusted budget","percent_changed":0.08},{"item":"Employee related costs","amount":-2026010.0,"comparison":"Original budget to audited outcome","percent_changed":-2.14},{"item":"Finance charges","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Finance charges","amount":10622158.0,"comparison":"Original budget to audited outcome","percent_changed":317.88},{"item":"Other","amount":5.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Other","amount":41133598.0,"comparison":"Original budget to audited outcome","percent_changed":68.84},{"item":"Remuneration of councillors","amount":2000.0,"comparison":"Original to adjusted budget","percent_changed":0.03},{"item":"Remuneration of councillors","amount":-1000460.0,"comparison":"Original budget to audited outcome","percent_changed":-14.9}],"2024":[{"item":"Bulk purchases","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Bulk purchases","amount":16115.0,"comparison":"Original budget to audited outcome","percent_changed":0.02},{"item":"Contracted services","amount":2239093.0,"comparison":"Original to adjusted budget","percent_changed":9.88},{"item":"Contracted services","amount":-1867346.0,"comparison":"Original budget to audited outcome","percent_changed":-8.24},{"item":"Employee related costs","amount":110471.0,"comparison":"Original to adjusted budget","percent_changed":0.1},{"item":"Employee related costs","amount":-5429732.0,"comparison":"Original budget to audited outcome","percent_changed":-4.9},{"item":"Finance charges","amount":-971338.0,"comparison":"Original to adjusted budget","percent_changed":-52.65},{"item":"Finance charges","amount":58016108.0,"comparison":"Original budget to audited outcome","percent_changed":3144.48},{"item":"Other","amount":10006964.0,"comparison":"Original to adjusted budget","percent_changed":20.06},{"item":"Other","amount":40299118.0,"comparison":"Original budget to audited outcome","percent_changed":80.79},{"item":"Remuneration of councillors","amount":1.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Remuneration of councillors","amount":44555.0,"comparison":"Original budget to audited outcome","percent_changed":0.79},{"item":"Transfers and subsidies","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Transfers and subsidies","amount":null,"comparison":"Original budget to audited outcome","percent_changed":null}]},"spending_time_series":[{"amount":279545634.0,"budget_phase":"Adjusted Budget","financial_year":2021,"amount_type.code":"ADJB"},{"amount":267734043.0,"budget_phase":"Adjusted Budget","financial_year":2022,"amount_type.code":"ADJB"},{"amount":314328109.0,"budget_phase":"Adjusted Budget","financial_year":2023,"amount_type.code":"ADJB"},{"amount":296341229.0,"budget_phase":"Adjusted Budget","financial_year":2024,"amount_type.code":"ADJB"},{"amount":317491190.0,"budget_phase":"Audited Actual","financial_year":2021,"amount_type.code":"AUDA"},{"amount":306721804.0,"budget_phase":"Audited Actual","financial_year":2022,"amount_type.code":"AUDA"},{"amount":376034855.0,"budget_phase":"Audited Actual","financial_year":2024,"amount_type.code":"AUDA"},{"amount":492248762.0,"budget_phase":"Audited Actual","financial_year":2025,"amount_type.code":"AUDA"},{"amount":276660634.0,"budget_phase":"Original Budget","financial_year":2021,"amount_type.code":"ORGB"},{"amount":267655638.0,"budget_phase":"Original Budget","financial_year":2022,"amount_type.code":"ORGB"},{"amount":316398318.0,"budget_phase":"Original Budget","financial_year":2023,"amount_type.code":"ORGB"},{"amount":284956038.0,"budget_phase":"Original Budget","financial_year":2024,"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":-27.98,"overunder":"under","cube_version":"v2"},{"date":2023,"rating":null,"result":null,"overunder":null,"cube_version":null},{"date":2022,"rating":"bad","result":-68.24,"overunder":"under","cube_version":"v2"},{"date":2021,"rating":"bad","result":1190.68,"overunder":"over","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":30164322.0,"amount_type":"AUDA"},{"date":"2024","item":"Service Charges","amount":210102089.0,"amount_type":"AUDA"},{"date":"2024","item":"Rental income","amount":663174.0,"amount_type":"AUDA"},{"date":"2024","item":"Interest and investments","amount":22254958.0,"amount_type":"AUDA"},{"date":"2024","item":"Fines","amount":408200.0,"amount_type":"AUDA"},{"date":"2024","item":"Licenses and Permits","amount":455428.0,"amount_type":"AUDA"},{"date":"2024","item":"Other","amount":1284007.0,"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":28.03},{"date":2023,"rating":"","result":null},{"date":2022,"rating":"","result":30.23},{"date":2021,"rating":"","result":20.91}],"formula":{"text":"= Total expenditure on salaries and wages","actual":["=",{"cube":"incexp","item_codes":["3000","3100"],"amount_type":"AUDA"}]},"formula_v2":{"text":"= Total expenditure on salaries and wages","actual":["=",{"cube":"incexp_v2","item_codes":["3100"],"amount_type":"AUDA"}]},"result_type":"%"},"operating_budget_spending":{"ref":{"url":"http://mfma.treasury.gov.za/Media_Releases/Reports%20to%20Parliament/Pages/default.aspx","title":"Over and under spending reports to parliament"},"values":[{"date":2024,"rating":"bad","result":26.9,"overunder":"over","cube_version":"v2"},{"date":2023,"rating":null,"result":null,"overunder":null,"cube_version":null},{"date":2022,"rating":"ave","result":14.6,"overunder":"over","cube_version":"v2"},{"date":2021,"rating":"ave","result":13.6,"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":0.12,"cube_version":"v2"},{"date":2023,"rating":null,"result":null,"cube_version":null},{"date":2022,"rating":"bad","result":0.28,"cube_version":"v2"},{"date":2021,"rating":"bad","result":0.38,"cube_version":"v2"}],"formula":{"text":"= (Repairs and maintenance expenditure / (Property, Plant and Equipment + Investment Property)) * 100","actual":["=","(",{"cube":"capital","item_codes":["4100"],"amount_type":"AUDA"},"/","(",{"cube":"bsheet","item_codes":["1300"],"amount_type":"AUDA"},"+",{"cube":"bsheet","item_codes":["1401"],"amount_type":"AUDA"},")",")","*","100"]},"last_year":2024,"formula_v2":{"text":"= (Repairs and maintenance expenditure / (Property, Plant and Equipment + Investment Property)) * 100","actual":["=","(",{"cube":"capital_v2","amount_type":"AUDA","item_description":"capital type code REPAIR_MNT Total"},"/","(",{"cube":"financial_position_v2","item_codes":["0230","0220"],"amount_type":"AUDA"},")",")","*","100"]},"result_type":"%"},"expenditure_trends_contracting":{"ref":{"url":"http://mfma.treasury.gov.za/Media_Releases/LGESDiscussions/Pages/default.aspx","title":"Local Government Equitable Share"},"values":[{"date":2024,"rating":"","result":5.53},{"date":2023,"rating":"","result":null},{"date":2022,"rating":"","result":4.15},{"date":2021,"rating":"","result":3.82}],"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":null,"billing":null,"receipts":null,"cube_version":null},{"date":"2022","year":2022,"rating":"bad","result":null,"billing":null,"receipts":null,"cube_version":null},{"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":16767513.0},{"year":2022,"value":2011919.0},{"year":2024,"value":19790077.0},{"year":2025,"value":26407769.0}],"category":"Community & Social Services"},{"values":[{"year":2021,"value":146869755.0},{"year":2022,"value":80000752.0},{"year":2024,"value":106018596.0},{"year":2025,"value":134282387.0}],"category":"Electricity "},{"values":[{"year":2021,"value":62472427.0},{"year":2022,"value":202972132.0},{"year":2024,"value":193234554.0},{"year":2025,"value":234779764.0}],"category":"Governance, Administration, Planning and Development"},{"values":[{"year":2021,"value":25397.0},{"year":2024,"value":14826.0}],"category":"Health"},{"values":[{"year":2021,"value":2376718.0},{"year":2024,"value":390380.0},{"year":2025,"value":3038445.0}],"category":"Housing"},{"values":[{"year":2021,"value":24327.0},{"year":2022,"value":10842.0},{"year":2024,"value":14227.0},{"year":2025,"value":4010.0}],"category":"Other"},{"values":[{"year":2021,"value":25248926.0},{"year":2022,"value":215325.0},{"year":2024,"value":39885564.0},{"year":2025,"value":20347766.0}],"category":"Road Transport"},{"values":[{"year":2021,"value":5323856.0},{"year":2024,"value":280977.0},{"year":2025,"value":4921518.0}],"category":"Sport And Recreation"},{"values":[{"year":2021,"value":13861507.0},{"year":2022,"value":4547554.0},{"year":2024,"value":6892999.0},{"year":2025,"value":19176431.0}],"category":"Waste Management"},{"values":[{"year":2021,"value":15714280.0},{"year":2022,"value":3429607.0},{"year":2024,"value":2992708.0},{"year":2025,"value":20526032.0}],"category":"Waste Water Management"},{"values":[{"year":2021,"value":28806484.0},{"year":2022,"value":13533673.0},{"year":2024,"value":6519947.0},{"year":2025,"value":28764640.0}],"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":"NC073"},"muni_contact":{"url":"http://www.emthanjeni.co.za","phone_number":"053 632 9100","street_address_1":" ","street_address_2":"45 Voortrekker Street","street_address_3":"De Aar","street_address_4":"7000"},"mayoral_staff":{"officials":[{"name":"Lulamile Gladwell Nkumbi","role":"Mayor/Executive Mayor","email":"gnkumbi@emthanjeni.co.za","title":"Mr","secretary":{"name":"Godfrey Nyl","role":"Secretary of Mayor/Executive Mayor","email":"gnyl@emthanjeni.co.za","title":"Mr","fax_number":"053 631 0105","office_phone":"053 632 9100"},"fax_number":"053 631 0105","office_phone":"053 632 9100"},{"name":"Disang Molaole","role":"Municipal Manager","email":"dmolaole@emthanjeni.co.za","title":"Mr","secretary":{"name":"Theresa Salman","role":"Secretary of Municipal Manager","email":"theresa@emthanjeni.co.za","title":"Mrs","fax_number":"053 631 0105","office_phone":"053 632 9100"},"fax_number":" ","office_phone":"053 632 9100"},{"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":"Lindokuhle Ndlovu","role":"Chief Financial Officer","email":"lndlovu@emthanjeni.co.za","title":"Mr","secretary":{"name":"Theresa Salman","role":"Secretary of Financial Manager","email":"theresa@emthanjeni.co.za","title":"Mrs","fax_number":"053 631 0105","office_phone":"053 632 9100"},"fax_number":" ","office_phone":"053 632 9100"}],"updated_date":"October 2026"},"audit_opinions":{"values":[{"date":2024,"rating":"qualified","result":"Qualified","report_url":"https://lg.treasury.gov.za/supportingdocs/NC073/NC073_Audit%20Report_2024_Y_20250207T081736Z_abeukman.pdf"},{"date":2023,"rating":"qualified","result":"Qualified","report_url":"https://lg.treasury.gov.za/supportingdocs/NC073/NC073_Audit%20Report_2023_Y_20231205T114043Z_alrico.pdf"},{"date":2022,"rating":"qualified","result":"Qualified","report_url":"https://lg.treasury.gov.za/supportingdocs/NC073/NC073_Audit%20Report_2022_Y_20230703T105649Z_alrico.pdf"},{"date":2021,"rating":"qualified","result":"Qualified","report_url":"https://lg.treasury.gov.za/supportingdocs/NC073/NC073_Audit%20Report_2021_Y_20220315T160818Z_alrico.pdf"}]}}