{"indicators":{"grants":{"totals":{"2021":{"ACT":{"equitable_share":33510955.0,"national_conditional_grants":16693227.0},"ORGB":{"equitable_share":150978000.0,"national_conditional_grants":119936000.0},"SCHD":{"national_conditional_grants":116871000.0},"TRFR":{"national_conditional_grants":48331000.0}},"2022":{"ACT":{"national_conditional_grants":29564182.0},"ORGB":{"equitable_share":155937000.0,"national_conditional_grants":116844000.0},"SCHD":{"national_conditional_grants":192702000.0},"TRFR":{"national_conditional_grants":150327000.0}},"2023":{"ACT":{"national_conditional_grants":98542236.0},"ORGB":{"equitable_share":170407000.0,"provincial_transfers":1200000.0,"national_conditional_grants":150191000.0},"SCHD":{"national_conditional_grants":166654000.0},"TRFR":{"national_conditional_grants":129198000.0}},"2024":{"ACT":{"national_conditional_grants":105789345.0},"ORGB":{"equitable_share":180561000.0,"national_conditional_grants":156894000.0},"SCHD":{"national_conditional_grants":163477000.0},"TRFR":{"national_conditional_grants":135966000.0}}},"snapshot_date":{"year":2025,"quarter":"3"},"equitable_share":{"2021":[{"amount.sum":33510955.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ACT","financial_year_end.year":2021},{"amount.sum":150978000.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ORGB","financial_year_end.year":2021}],"2022":[{"amount.sum":155937000.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ORGB","financial_year_end.year":2022}],"2023":[{"amount.sum":170407000.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ORGB","financial_year_end.year":2023}],"2024":[{"amount.sum":180561000.0,"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":125000.0,"grant.code":"DRG","grant.label":"Municipal Disaster Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":125000.0,"grant.code":"DRG","grant.label":"Municipal Disaster Grant","amount_type.code":"TRFR","financial_year_end.year":2021},{"amount.sum":160274.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"ACT","financial_year_end.year":2021},{"amount.sum":3000000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":3000000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"TRFR","financial_year_end.year":2021},{"amount.sum":11853693.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"ACT","financial_year_end.year":2021},{"amount.sum":59628000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":19810000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2021},{"amount.sum":2535000.0,"grant.code":"MSIG","grant.label":"Municipal Systems Improvement Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":480500.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"ACT","financial_year_end.year":2021},{"amount.sum":1583000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":396000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"TRFR","financial_year_end.year":2021},{"amount.sum":4198760.0,"grant.code":"WSIG","grant.label":"Water Services Infrastructure Grant","amount_type.code":"ACT","financial_year_end.year":2021},{"amount.sum":50000000.0,"grant.code":"WSIG","grant.label":"Water Services Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":25000000.0,"grant.code":"WSIG","grant.label":"Water Services Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2021}],"2022":[{"amount.sum":350998.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"ACT","financial_year_end.year":2022},{"amount.sum":3100000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":3100000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"TRFR","financial_year_end.year":2022},{"amount.sum":517000.0,"grant.code":"IN7G","grant.label":"Integrated National Electrification Programme (Allocation in-kind) Grant","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":1500000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":1500000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"TRFR","financial_year_end.year":2022},{"amount.sum":19112608.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"ACT","financial_year_end.year":2022},{"amount.sum":85401000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":85401000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2022},{"amount.sum":103040.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"ACT","financial_year_end.year":2022},{"amount.sum":1126000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":1126000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"TRFR","financial_year_end.year":2022},{"amount.sum":41858000.0,"grant.code":"WS6G","grant.label":"Water Services Infrastructure Grant (Sched 6)","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":9997536.0,"grant.code":"WSIG","grant.label":"Water Services Infrastructure Grant","amount_type.code":"ACT","financial_year_end.year":2022},{"amount.sum":59200000.0,"grant.code":"WSIG","grant.label":"Water Services Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":59200000.0,"grant.code":"WSIG","grant.label":"Water Services Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2022}],"2023":[{"amount.sum":4762823.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"ACT","financial_year_end.year":2023},{"amount.sum":3100000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":3100000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"TRFR","financial_year_end.year":2023},{"amount.sum":37456000.0,"grant.code":"IN7G","grant.label":"Integrated National Electrification Programme (Allocation in-kind) Grant","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":72890905.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"ACT","financial_year_end.year":2023},{"amount.sum":84959000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":84959000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2023},{"amount.sum":1139000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":1139000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"TRFR","financial_year_end.year":2023},{"amount.sum":20888508.0,"grant.code":"WSIG","grant.label":"Water Services Infrastructure Grant","amount_type.code":"ACT","financial_year_end.year":2023},{"amount.sum":40000000.0,"grant.code":"WSIG","grant.label":"Water Services Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":40000000.0,"grant.code":"WSIG","grant.label":"Water Services Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2023}],"2024":[{"amount.sum":1952450.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"ACT","financial_year_end.year":2024},{"amount.sum":3100000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":3100000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"TRFR","financial_year_end.year":2024},{"amount.sum":27511000.0,"grant.code":"IN7G","grant.label":"Integrated National Electrification Programme (Allocation in-kind) Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":57570849.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"ACT","financial_year_end.year":2024},{"amount.sum":77007000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":77007000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2024},{"amount.sum":25872.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"ACT","financial_year_end.year":2024},{"amount.sum":2159000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":2159000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"TRFR","financial_year_end.year":2024},{"amount.sum":46240174.0,"grant.code":"WSIG","grant.label":"Water Services Infrastructure Grant","amount_type.code":"ACT","financial_year_end.year":2024},{"amount.sum":53700000.0,"grant.code":"WSIG","grant.label":"Water Services Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":53700000.0,"grant.code":"WSIG","grant.label":"Water Services Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2024}]}},"cash_balance":{"ref":{"url":"http://mfma.treasury.gov.za/Media_Releases/The%20state%20of%20local%20government%20finances/Pages/default.aspx","title":"State of Local Government Finances"},"values":[{"date":2024,"rating":"bad","result":-242561884.0,"cube_version":"v2"},{"date":2023,"rating":"good","result":716904424.0,"cube_version":"v2"},{"date":2022,"rating":"bad","result":-150173752.0,"cube_version":"v2"},{"date":2021,"rating":"good","result":62769727.0,"cube_version":"v2"}],"formula":{"text":"= Cash available at year end","actual":["=",{"cube":"cflow","item_codes":["4200"],"amount_type":"AUDA"}]},"last_year":2024,"formula_v2":{"text":"= Cash available at year end","actual":["=",{"cube":"cflow_v2","item_codes":["0430"],"amount_type":"AUDA"}]},"result_type":"R"},"cash_coverage":{"ref":{"url":"http://mfma.treasury.gov.za/Media_Releases/The%20state%20of%20local%20government%20finances/Pages/default.aspx","title":"State of Local Government Finances"},"values":[{"date":2024,"rating":"bad","result":0,"cube_version":"v2"},{"date":2023,"rating":"good","result":22.1,"cube_version":"v2"},{"date":2022,"rating":"bad","result":0,"cube_version":"v2"},{"date":2021,"rating":"ave","result":1.2,"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":217085865.0,"rating":"good","result":3.29,"amount_type":"AUDA","liabilities":66002169.0,"cube_version":"v2"},{"date":2023,"year":2023,"assets":25893248.0,"rating":"bad","result":-4436.81,"amount_type":"AUDA","liabilities":-5836.0,"cube_version":"v2"},{"date":2022,"year":2022,"assets":173735789.0,"rating":"good","result":2.54,"amount_type":"AUDA","liabilities":68390267.0,"cube_version":"v2"},{"date":2021,"year":2021,"assets":212201601.0,"rating":"good","result":3.16,"amount_type":"AUDA","liabilities":67159578.0,"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":17873576.0,"date":"2024","year":2024,"rating":"bad","result":0.27,"amount_type":"ACT","liabilities":66002169.0,"cube_version":"v2","call_investment_deposits":0},{"cash":-21713304.0,"date":"2023","year":2023,"rating":"good","result":3720.58,"amount_type":"ACT","liabilities":-5836.0,"cube_version":"v2","call_investment_deposits":0},{"cash":56669269.0,"date":"2022","year":2022,"rating":"bad","result":0.83,"amount_type":"ACT","liabilities":68390267.0,"cube_version":"v2","call_investment_deposits":0},{"cash":116143139.0,"date":"2021","year":2021,"rating":"good","result":1.73,"amount_type":"ACT","liabilities":67159578.0,"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":135176294.0,"percent":39.1},"total":345742932.0,"rating":"bad","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":210566638.0,"percent":60.9}},"uifw_expenditure":{"ref":{"url":"http://mfma.treasury.gov.za/Circulars/Pages/Circular71.aspx","title":"Circular 71"},"values":[{"date":2024,"rating":"bad","result":41.38,"cube_version":"v2"},{"date":2023,"rating":"bad","result":7.15,"cube_version":"v2"},{"date":2022,"rating":"bad","result":52.93,"cube_version":"v2"},{"date":2021,"rating":"bad","result":0.71,"cube_version":"v2"}],"formula":{"text":"= (Unauthorised, Irregular, Fruitless and Wasteful Expenditure / Actual Operating Expenditure) * 100","actual":["=","(",{"cube":"uifwexp","item_codes":["irregular","fruitless","unauthorised"]},"/",{"cube":"incexp","item_codes":["4600"],"amount_type":"AUDA"},")","*","100"]},"last_year":2024,"formula_v2":{"text":"= (Unauthorised, Irregular, Fruitless and Wasteful Expenditure / Actual Operating Expenditure) * 100","actual":["=","(",{"cube":"uifwexp","item_codes":["irregular","fruitless","unauthorised"]},"/",{"cube":"incexp_v2","item_codes":["3000","3100","3200","3300","3400","3500","3600","3700","3800","3900","4000","4100","4200","4300"],"amount_type":"AUDA"},")","*","100"]},"result_type":"%"},"income_adjustments":{"2021":[{"item":"Fines","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Fines","amount":null,"comparison":"Original budget to audited outcome","percent_changed":null},{"item":"Government Transfers","amount":10474895.0,"comparison":"Original to adjusted budget","percent_changed":5.99},{"item":"Government Transfers","amount":-7424383.0,"comparison":"Original budget to audited outcome","percent_changed":-4.24},{"item":"Interest and investments","amount":60049.0,"comparison":"Original to adjusted budget","percent_changed":0.59},{"item":"Interest and investments","amount":-2593467.0,"comparison":"Original budget to audited outcome","percent_changed":-25.32},{"item":"Other","amount":15000.0,"comparison":"Original to adjusted budget","percent_changed":0.08},{"item":"Other","amount":-17418823.0,"comparison":"Original budget to audited outcome","percent_changed":-93.64},{"item":"Property rates","amount":25786630.0,"comparison":"Original to adjusted budget","percent_changed":114.74},{"item":"Property rates","amount":55055394.0,"comparison":"Original budget to audited outcome","percent_changed":244.97},{"item":"Rental income","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Rental income","amount":23752.0,"comparison":"Original budget to audited outcome","percent_changed":91.35},{"item":"Service Charges","amount":7078181.0,"comparison":"Original to adjusted budget","percent_changed":27.71},{"item":"Service Charges","amount":-3546059.0,"comparison":"Original budget to audited outcome","percent_changed":-13.88}]},"income_time_series":[{"amount":295214295.0,"budget_phase":"Adjusted Budget","financial_year":2021,"amount_type.code":"ADJB"},{"amount":307581616.0,"budget_phase":"Adjusted Budget","financial_year":2022,"amount_type.code":"ADJB"},{"amount":264519151.0,"budget_phase":"Adjusted Budget","financial_year":2023,"amount_type.code":"ADJB"},{"amount":307582363.0,"budget_phase":"Adjusted Budget","financial_year":2024,"amount_type.code":"ADJB"},{"amount":275895854.0,"budget_phase":"Audited Actual","financial_year":2021,"amount_type.code":"AUDA"},{"amount":272681720.0,"budget_phase":"Audited Actual","financial_year":2022,"amount_type.code":"AUDA"},{"amount":286510566.0,"budget_phase":"Audited Actual","financial_year":2023,"amount_type.code":"AUDA"},{"amount":345742932.0,"budget_phase":"Audited Actual","financial_year":2024,"amount_type.code":"AUDA"},{"amount":336484607.0,"budget_phase":"Audited Actual","financial_year":2025,"amount_type.code":"AUDA"},{"amount":347719290.0,"budget_phase":"Forecast 1 year ahead of budget year","financial_year":2026,"amount_type.code":"IBY1"},{"amount":365739381.0,"budget_phase":"Forecast 2 years ahead of budget year","financial_year":2027,"amount_type.code":"IBY2"},{"amount":251799540.0,"budget_phase":"Original Budget","financial_year":2021,"amount_type.code":"ORGB"},{"amount":278759442.0,"budget_phase":"Original Budget","financial_year":2022,"amount_type.code":"ORGB"},{"amount":263789850.0,"budget_phase":"Original Budget","financial_year":2023,"amount_type.code":"ORGB"},{"amount":287336361.0,"budget_phase":"Original Budget","financial_year":2024,"amount_type.code":"ORGB"},{"amount":332056955.0,"budget_phase":"Original Budget","financial_year":2025,"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":-1809402.0,"comparison":"Original budget to audited outcome","percent_changed":-22.96},{"item":"Contracted services","amount":-2922475.0,"comparison":"Original to adjusted budget","percent_changed":-6.35},{"item":"Contracted services","amount":-14829220.0,"comparison":"Original budget to audited outcome","percent_changed":-32.2},{"item":"Employee related costs","amount":-7403203.0,"comparison":"Original to adjusted budget","percent_changed":-8.42},{"item":"Employee related costs","amount":-17715281.0,"comparison":"Original budget to audited outcome","percent_changed":-20.15},{"item":"Finance charges","amount":180000.0,"comparison":"Original to adjusted budget","percent_changed":91.67},{"item":"Finance charges","amount":68082.0,"comparison":"Original budget to audited outcome","percent_changed":34.67},{"item":"Other","amount":178460315.0,"comparison":"Original to adjusted budget","percent_changed":227.92},{"item":"Other","amount":406445073.0,"comparison":"Original budget to audited outcome","percent_changed":519.1},{"item":"Remuneration of councillors","amount":-4552472.0,"comparison":"Original to adjusted budget","percent_changed":-28.83},{"item":"Remuneration of councillors","amount":-4158909.0,"comparison":"Original budget to audited outcome","percent_changed":-26.34},{"item":"Transfers and subsidies","amount":-529679.0,"comparison":"Original to adjusted budget","percent_changed":-51.09},{"item":"Transfers and subsidies","amount":16151574.0,"comparison":"Original budget to audited outcome","percent_changed":1557.83}],"2023":[{"item":"Bulk purchases","amount":2865356.0,"comparison":"Original to adjusted budget","percent_changed":40.93},{"item":"Bulk purchases","amount":2971630.0,"comparison":"Original budget to audited outcome","percent_changed":42.45},{"item":"Contracted services","amount":4111057.0,"comparison":"Original to adjusted budget","percent_changed":8.7},{"item":"Contracted services","amount":-6002423.0,"comparison":"Original budget to audited outcome","percent_changed":-12.71},{"item":"Employee related costs","amount":-10875031.0,"comparison":"Original to adjusted budget","percent_changed":-10.77},{"item":"Employee related costs","amount":-10945045.0,"comparison":"Original budget to audited outcome","percent_changed":-10.84},{"item":"Finance charges","amount":330000.0,"comparison":"Original to adjusted budget","percent_changed":149.32},{"item":"Finance charges","amount":539242.0,"comparison":"Original budget to audited outcome","percent_changed":244.0},{"item":"Other","amount":102324342.0,"comparison":"Original to adjusted budget","percent_changed":100.61},{"item":"Other","amount":130977238.0,"comparison":"Original budget to audited outcome","percent_changed":128.78},{"item":"Remuneration of councillors","amount":-846257.0,"comparison":"Original to adjusted budget","percent_changed":-6.09},{"item":"Remuneration of councillors","amount":-260365.0,"comparison":"Original budget to audited outcome","percent_changed":-1.87},{"item":"Transfers and subsidies","amount":150000.0,"comparison":"Original to adjusted budget","percent_changed":30.0},{"item":"Transfers and subsidies","amount":-57260.0,"comparison":"Original budget to audited outcome","percent_changed":-11.45}],"2024":[{"item":"Bulk purchases","amount":6889258.0,"comparison":"Original to adjusted budget","percent_changed":97.88},{"item":"Bulk purchases","amount":6974651.0,"comparison":"Original budget to audited outcome","percent_changed":99.09},{"item":"Contracted services","amount":1931386.0,"comparison":"Original to adjusted budget","percent_changed":4.14},{"item":"Contracted services","amount":1745489.0,"comparison":"Original budget to audited outcome","percent_changed":3.74},{"item":"Employee related costs","amount":-10743061.0,"comparison":"Original to adjusted budget","percent_changed":-8.52},{"item":"Employee related costs","amount":-10007152.0,"comparison":"Original budget to audited outcome","percent_changed":-7.93},{"item":"Finance charges","amount":239237.0,"comparison":"Original to adjusted budget","percent_changed":91.99},{"item":"Finance charges","amount":278126.0,"comparison":"Original budget to audited outcome","percent_changed":106.95},{"item":"Other","amount":109609841.0,"comparison":"Original to adjusted budget","percent_changed":84.6},{"item":"Other","amount":167047922.0,"comparison":"Original budget to audited outcome","percent_changed":128.94},{"item":"Remuneration of councillors","amount":2798153.0,"comparison":"Original to adjusted budget","percent_changed":20.28},{"item":"Remuneration of councillors","amount":2134398.0,"comparison":"Original budget to audited outcome","percent_changed":15.47},{"item":"Transfers and subsidies","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Transfers and subsidies","amount":9453014.0,"comparison":"Original budget to audited outcome","percent_changed":1890.6}]},"spending_time_series":[{"amount":400390930.0,"budget_phase":"Adjusted Budget","financial_year":2021,"amount_type.code":"ADJB"},{"amount":346597573.0,"budget_phase":"Adjusted Budget","financial_year":2022,"amount_type.code":"ADJB"},{"amount":369590357.0,"budget_phase":"Adjusted Budget","financial_year":2023,"amount_type.code":"ADJB"},{"amount":434713013.0,"budget_phase":"Adjusted Budget","financial_year":2024,"amount_type.code":"ADJB"},{"amount":621310361.0,"budget_phase":"Audited Actual","financial_year":2021,"amount_type.code":"AUDA"},{"amount":324941358.0,"budget_phase":"Audited Actual","financial_year":2022,"amount_type.code":"AUDA"},{"amount":388753907.0,"budget_phase":"Audited Actual","financial_year":2023,"amount_type.code":"AUDA"},{"amount":501614647.0,"budget_phase":"Audited Actual","financial_year":2024,"amount_type.code":"AUDA"},{"amount":454374379.0,"budget_phase":"Audited Actual","financial_year":2025,"amount_type.code":"AUDA"},{"amount":440674092.0,"budget_phase":"Forecast 1 year ahead of budget year","financial_year":2026,"amount_type.code":"IBY1"},{"amount":461279089.0,"budget_phase":"Forecast 2 years ahead of budget year","financial_year":2027,"amount_type.code":"IBY2"},{"amount":237158444.0,"budget_phase":"Original Budget","financial_year":2021,"amount_type.code":"ORGB"},{"amount":375943361.0,"budget_phase":"Original Budget","financial_year":2022,"amount_type.code":"ORGB"},{"amount":271530890.0,"budget_phase":"Original Budget","financial_year":2023,"amount_type.code":"ORGB"},{"amount":323988199.0,"budget_phase":"Original Budget","financial_year":2024,"amount_type.code":"ORGB"},{"amount":415162251.0,"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":36.14,"overunder":"over","cube_version":"v2"},{"date":2023,"rating":"ave","result":-11.91,"overunder":"under","cube_version":"v2"},{"date":2022,"rating":"bad","result":91.66,"overunder":"over","cube_version":"v2"},{"date":2021,"rating":"bad","result":-126.36,"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":46859187.0,"amount_type":"AUDA"},{"date":"2024","item":"Service Charges","amount":19577865.0,"amount_type":"AUDA"},{"date":"2024","item":"Rental income","amount":97278.0,"amount_type":"AUDA"},{"date":"2024","item":"Interest and investments","amount":59061927.0,"amount_type":"AUDA"},{"date":"2024","item":"Other","amount":9580037.0,"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":23.15},{"date":2023,"rating":"","result":23.16},{"date":2022,"rating":"","result":21.94},{"date":2021,"rating":"","result":11.3}],"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":15.4,"overunder":"over","cube_version":"v2"},{"date":2023,"rating":"ave","result":5.2,"overunder":"over","cube_version":"v2"},{"date":2022,"rating":"ave","result":-6.2,"overunder":"under","cube_version":"v2"},{"date":2021,"rating":"bad","result":55.2,"overunder":"over","cube_version":"v2"}],"formula":{"text":"= ((Actual Operating Expenditure - Budget Operating Expenditure) / Budgeted Operating Expenditure) * 100","actual":["=","(","(",{"cube":"incexp","item_codes":["4600"],"amount_type":"AUDA"},"-",{"cube":"incexp","item_codes":["4600"],"amount_type":"ADJB"},")","/",{"cube":"incexp","item_codes":["4600"],"amount_type":"ADJB"},")","*","100"]},"last_year":2024,"formula_v2":{"text":"= ((Actual Operating Expenditure - Budget Operating Expenditure) / Budgeted Operating Expenditure) * 100","actual":["=","(","(",{"cube":"incexp_v2","item_codes":["3000","3100","3200","3300","3400","3500","3600","3700","3800","3900","4000","4100","4200","4300"],"amount_type":"AUDA"},"-",{"cube":"incexp_v2","item_codes":["3000","3100","3200","3300","3400","3500","3600","3700","3800","3900","4000","4100","4200","4300"],"amount_type":"ADJB"},")","/",{"cube":"incexp_v2","item_codes":["3000","3100","3200","3300","3400","3500","3600","3700","3800","3900","4000","4100","4200","4300"],"amount_type":"ADJB"},")","*","100"]},"result_type":"%"},"repairs_maintenance_spending":{"ref":{"url":"http://mfma.treasury.gov.za/Circulars/Pages/Circular71.aspx","title":"Circular 71"},"values":[{"date":2024,"rating":"bad","result":1.52,"cube_version":"v2"},{"date":2023,"rating":null,"result":null,"cube_version":null},{"date":2022,"rating":null,"result":null,"cube_version":null},{"date":2021,"rating":null,"result":null,"cube_version":null}],"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":9.66},{"date":2023,"rating":"","result":10.61},{"date":2022,"rating":"","result":11.27},{"date":2021,"rating":"","result":5.03}],"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":"good","result":184.98,"amount_type":"AUDA","cube_version":"v2"},{"date":"2023","year":2023,"rating":"bad","result":65.52,"amount_type":"AUDA","cube_version":"v2"},{"date":"2022","year":2022,"rating":"bad","result":73.76,"amount_type":"AUDA","cube_version":"v2"},{"date":"2021","year":2021,"rating":"bad","result":25.23,"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":20450867.0},{"year":2022,"value":16321342.0},{"year":2023,"value":6436261.0},{"year":2024,"value":12277319.0},{"year":2025,"value":11234931.0}],"category":"Community & Social Services"},{"values":[{"year":2021,"value":24883870.0},{"year":2022,"value":11816223.0},{"year":2023,"value":18586901.0},{"year":2024,"value":4415751.0},{"year":2025,"value":22524761.0}],"category":"Electricity "},{"values":[{"year":2021,"value":276616.0},{"year":2022,"value":836488.0},{"year":2023,"value":4243004.0},{"year":2024,"value":3564637.0},{"year":2025,"value":2382733.0}],"category":"Environmental Protection"},{"values":[{"year":2021,"value":443958852.0},{"year":2022,"value":245742549.0},{"year":2023,"value":160466331.0},{"year":2024,"value":251118370.0},{"year":2025,"value":267195784.0}],"category":"Governance, Administration, Planning and Development"},{"values":[{"year":2021,"value":35000.0},{"year":2022,"value":58145.0}],"category":"Health"},{"values":[{"year":2021,"value":11438122.0},{"year":2023,"value":22199703.0},{"year":2024,"value":63550416.0},{"year":2025,"value":-40032616.0}],"category":"Housing"},{"values":[{"year":2021,"value":1678686.0},{"year":2022,"value":656262.0},{"year":2023,"value":81851300.0},{"year":2024,"value":106363524.0},{"year":2025,"value":103928152.0}],"category":"Road Transport"},{"values":[{"year":2021,"value":12608185.0},{"year":2022,"value":1506515.0},{"year":2023,"value":2052303.0},{"year":2024,"value":2621207.0},{"year":2025,"value":1677991.0}],"category":"Waste Management"},{"values":[{"year":2021,"value":14567291.0},{"year":2022,"value":14020341.0},{"year":2023,"value":1883951.0},{"year":2024,"value":-45047094.0},{"year":2025,"value":-173964.0}],"category":"Waste Water Management"},{"values":[{"year":2021,"value":91412872.0},{"year":2022,"value":33983493.0},{"year":2023,"value":91034153.0},{"year":2024,"value":102750517.0},{"year":2025,"value":85636607.0}],"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":"NC451"},"muni_contact":{"url":"http://www.joemorolong.gov.za","phone_number":"053 773 9300","street_address_1":"Joe Morolong Municipal Offices","street_address_2":"D320 Cardington Road","street_address_3":"Churchill Village","street_address_4":"8474"},"mayoral_staff":{"officials":[{"name":"Dineo Doris Leutlwetse-Tshabalala","role":"Mayor/Executive Mayor","email":"mayor@joemorolong.gov.za","title":"Ms","secretary":{"name":"Tshiamo Manankong","role":"Secretary of Mayor/Executive Mayor","email":"mpushoyabone@joemorolong.gov.za","title":"Ms","fax_number":"053 773 9350","office_phone":"053 773 9300"},"fax_number":"053 773 9350","office_phone":"053 773 9300"},{"name":"Boipelo Dorcas Motlhaping","role":"Municipal Manager","email":"mm@joemorolong.gov.za","title":"Mrs","secretary":{"name":"Matshideso Thebeyagae","role":"Secretary of Municipal Manager","email":"pamm@joemorolong.gov.za","title":"Ms","fax_number":"053 773 9350","office_phone":"053 773 9338"},"fax_number":"053 773 9350","office_phone":"053 773 9300"},{"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":"Ofhani Ramukhuvhathi","role":"Chief Financial Officer","email":"cfo@joemorolong.gov.za","title":"Mr","secretary":{"name":"","role":"Secretary of Financial Manager","email":"","title":"","fax_number":"","office_phone":""},"fax_number":"053 773 9350","office_phone":"053 773 9300"}],"updated_date":"October 2026"},"audit_opinions":{"values":[{"date":2024,"rating":"qualified","result":"Qualified","report_url":"https://lg.treasury.gov.za/supportingdocs/NC451/NC451_Audit%20Report_2024_Y_20241210T132613Z_kthupae.pdf"},{"date":2023,"rating":"disclaimer","result":"Disclaimer of opinion","report_url":"https://lg.treasury.gov.za/supportingdocs/NC451/NC451_Audit%20Report_2023_Y_20240304T201035Z_kthupae.pdf"},{"date":2022,"rating":"disclaimer","result":"Disclaimer of opinion","report_url":"https://lg.treasury.gov.za/supportingdocs/NC451/NC451_Audit%20Report_2022_Y_20230111T093956Z_kthupae.pdf"},{"date":2021,"rating":"outstanding","result":"Outstanding","report_url":"https://lg.treasury.gov.za/supportingdocs/NC451/NC451_Audit%20Report_2021_Y_20220406T103939Z_budget.pdf"}]}}