{"indicators":{"grants":{"totals":{"2021":{"ACT":{"equitable_share":20413221.0,"national_conditional_grants":1490701.0},"ORGB":{"equitable_share":99852000.0,"national_conditional_grants":64507000.0},"SCHD":{"national_conditional_grants":69507000.0},"TRFR":{"national_conditional_grants":13521000.0}},"2022":{"ORGB":{"equitable_share":105336000.0,"national_conditional_grants":74650000.0},"SCHD":{"national_conditional_grants":72150000.0},"TRFR":{"national_conditional_grants":28206000.0}},"2023":{"ORGB":{"equitable_share":117740000.0,"provincial_transfers":11554000.0,"national_conditional_grants":68571000.0},"SCHD":{"national_conditional_grants":189433000.0},"TRFR":{"national_conditional_grants":85006000.0}},"2024":{"ACT":{"national_conditional_grants":1408.0},"ORGB":{"equitable_share":129725000.0,"national_conditional_grants":54540000.0},"SCHD":{"national_conditional_grants":52400000.0},"TRFR":{"national_conditional_grants":32235000.0}}},"snapshot_date":{"year":2025,"quarter":"3"},"equitable_share":{"2021":[{"amount.sum":20413221.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ACT","financial_year_end.year":2021},{"amount.sum":99852000.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ORGB","financial_year_end.year":2021}],"2022":[{"amount.sum":105336000.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ORGB","financial_year_end.year":2022}],"2023":[{"amount.sum":117740000.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ORGB","financial_year_end.year":2023}],"2024":[{"amount.sum":129725000.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ORGB","financial_year_end.year":2024}]},"provincial_transfers":{"2023":[{"amount.sum":4295000.0,"grant.code":"0004","grant.label":"Public Works, Roads and Transport","amount_type.code":"ORGB","financial_year_end.year":2023},{"amount.sum":1259000.0,"grant.code":"0006","grant.label":"Sport, Arts and Culture","amount_type.code":"ORGB","financial_year_end.year":2023},{"amount.sum":6000000.0,"grant.code":"0007","grant.label":"Housing and Local Government","amount_type.code":"ORGB","financial_year_end.year":2023}]},"national_conditional_grants":{"2021":[{"amount.sum":268000.0,"grant.code":"DRG","grant.label":"Municipal Disaster Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":268000.0,"grant.code":"DRG","grant.label":"Municipal Disaster Grant","amount_type.code":"TRFR","financial_year_end.year":2021},{"amount.sum":46009.0,"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":1444692.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"ACT","financial_year_end.year":2021},{"amount.sum":35697000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":10253000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2021},{"amount.sum":8000000.0,"grant.code":"RB7G","grant.label":"Regional Bulk Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":22542000.0,"grant.code":"WS6G","grant.label":"Water Services Infrastructure Grant (Sched 6)","amount_type.code":"SCHD","financial_year_end.year":2021}],"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":444000.0,"grant.code":"IN7G","grant.label":"Integrated National Electrification Programme (Allocation in-kind) Grant","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":24126000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":24126000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2022},{"amount.sum":980000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":980000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"TRFR","financial_year_end.year":2022},{"amount.sum":25000000.0,"grant.code":"RB7G","grant.label":"Regional Bulk Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":18500000.0,"grant.code":"WS6G","grant.label":"Water Services Infrastructure Grant (Sched 6)","amount_type.code":"SCHD","financial_year_end.year":2022}],"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":3669000.0,"grant.code":"IN7G","grant.label":"Integrated National Electrification Programme (Allocation in-kind) Grant","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":149918000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":80906000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2023},{"amount.sum":1000000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":1000000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"TRFR","financial_year_end.year":2023},{"amount.sum":31746000.0,"grant.code":"WS6G","grant.label":"Water Services Infrastructure Grant (Sched 6)","amount_type.code":"SCHD","financial_year_end.year":2023}],"2024":[{"amount.sum":3100000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":3100000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"TRFR","financial_year_end.year":2024},{"amount.sum":165000.0,"grant.code":"IN7G","grant.label":"Integrated National Electrification Programme (Allocation in-kind) Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":1409.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"ACT","financial_year_end.year":2024},{"amount.sum":28185000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":28185000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2024},{"amount.sum":-1.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"ACT","financial_year_end.year":2024},{"amount.sum":950000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":950000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"TRFR","financial_year_end.year":2024},{"amount.sum":20000000.0,"grant.code":"WS6G","grant.label":"Water Services Infrastructure Grant (Sched 6)","amount_type.code":"SCHD","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":68180421.0,"cube_version":"v2"},{"date":2023,"rating":"good","result":117027011.0,"cube_version":"v2"},{"date":2022,"rating":"bad","result":null,"cube_version":null},{"date":2021,"rating":"good","result":243906654.0,"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":"ave","result":2.0,"cube_version":"v2"},{"date":2023,"rating":"good","result":4.3,"cube_version":"v2"},{"date":2022,"rating":null,"result":null,"cube_version":null},{"date":2021,"rating":"good","result":11.2,"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":108827212.0,"rating":"bad","result":0.17,"amount_type":"AUDA","liabilities":655490363.0,"cube_version":"v2"},{"date":2023,"year":2023,"assets":104625993.0,"rating":"bad","result":0.2,"amount_type":"AUDA","liabilities":527417850.0,"cube_version":"v2"},{"date":2022,"year":2022,"rating":"bad","result":null,"cube_version":null},{"date":2021,"year":2021,"assets":132373756.0,"rating":"bad","result":0.36,"amount_type":"AUDA","liabilities":371494450.0,"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":4453769.0,"date":"2024","year":2024,"rating":"bad","result":0.01,"amount_type":"ACT","liabilities":655490363.0,"cube_version":"v2","call_investment_deposits":0},{"cash":2182914.0,"date":"2023","year":2023,"rating":"bad","result":0.0,"amount_type":"ACT","liabilities":527417850.0,"cube_version":"v2","call_investment_deposits":0},{"date":"2022","year":2022,"rating":"bad","result":null,"cube_version":null},{"cash":1849260.0,"date":"2021","year":2021,"rating":"bad","result":0.0,"amount_type":"ACT","liabilities":371494450.0,"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":122891327.0,"percent":47.98},"total":256123693.0,"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":133232366.0,"percent":52.02}},"uifw_expenditure":{"ref":{"url":"http://mfma.treasury.gov.za/Circulars/Pages/Circular71.aspx","title":"Circular 71"},"values":[{"date":2024,"rating":"bad","result":65.23,"cube_version":"v2"},{"date":2023,"rating":"bad","result":87.23,"cube_version":"v2"},{"date":2022,"rating":null,"result":null,"cube_version":null},{"date":2021,"rating":"bad","result":86.31,"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":-34999800.0,"comparison":"Original budget to audited outcome","percent_changed":-90.96},{"item":"Government Transfers","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Government Transfers","amount":57726980.0,"comparison":"Original budget to audited outcome","percent_changed":55.17},{"item":"Interest and investments","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Interest and investments","amount":-9641745.0,"comparison":"Original budget to audited outcome","percent_changed":-48.59},{"item":"Licenses and Permits","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Licenses and Permits","amount":-11541236.0,"comparison":"Original budget to audited outcome","percent_changed":-113.96},{"item":"Other","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Other","amount":-7766356.0,"comparison":"Original budget to audited outcome","percent_changed":-85.29},{"item":"Property rates","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Property rates","amount":-1174694.0,"comparison":"Original budget to audited outcome","percent_changed":-17.06},{"item":"Rental income","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Rental income","amount":-2285764.0,"comparison":"Original budget to audited outcome","percent_changed":-92.24},{"item":"Service Charges","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Service Charges","amount":-8502223.0,"comparison":"Original budget to audited outcome","percent_changed":-14.16}],"2022":[{"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":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":0.0,"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":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Licenses and Permits","amount":null,"comparison":"Original budget to audited outcome","percent_changed":null},{"item":"Other","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"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":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Rental income","amount":null,"comparison":"Original budget to audited outcome","percent_changed":null},{"item":"Service Charges","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Service Charges","amount":null,"comparison":"Original budget to audited outcome","percent_changed":null}],"2023":[{"item":"Fines","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Fines","amount":1607233.0,"comparison":"Original budget to audited outcome","percent_changed":16.07},{"item":"Government Transfers","amount":20049101.0,"comparison":"Original to adjusted budget","percent_changed":16.26},{"item":"Government Transfers","amount":16999484.0,"comparison":"Original budget to audited outcome","percent_changed":13.79},{"item":"Interest and investments","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Interest and investments","amount":-9788110.0,"comparison":"Original budget to audited outcome","percent_changed":-45.3},{"item":"Licenses and Permits","amount":15000.0,"comparison":"Original to adjusted budget","percent_changed":0.14},{"item":"Licenses and Permits","amount":-3372920.0,"comparison":"Original budget to audited outcome","percent_changed":-30.59},{"item":"Other","amount":133064.0,"comparison":"Original to adjusted budget","percent_changed":1.35},{"item":"Other","amount":-13793684.0,"comparison":"Original budget to audited outcome","percent_changed":-140.37},{"item":"Property rates","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Property rates","amount":1422401.0,"comparison":"Original budget to audited outcome","percent_changed":14.39},{"item":"Rental income","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Rental income","amount":-14357.0,"comparison":"Original budget to audited outcome","percent_changed":-3.67},{"item":"Service Charges","amount":-1000000.0,"comparison":"Original to adjusted budget","percent_changed":-1.42},{"item":"Service Charges","amount":-12081818.0,"comparison":"Original budget to audited outcome","percent_changed":-17.21}],"2024":[{"item":"Fines","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Fines","amount":-10146400.0,"comparison":"Original budget to audited outcome","percent_changed":-96.36},{"item":"Government Transfers","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Government Transfers","amount":-3044620.0,"comparison":"Original budget to audited outcome","percent_changed":-2.23},{"item":"Interest and investments","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Interest and investments","amount":5454187.0,"comparison":"Original budget to audited outcome","percent_changed":43.76},{"item":"Licenses and Permits","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Licenses and Permits","amount":-2469198.0,"comparison":"Original budget to audited outcome","percent_changed":-22.92},{"item":"Other","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Other","amount":1278487.0,"comparison":"Original budget to audited outcome","percent_changed":21.34},{"item":"Property rates","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Property rates","amount":1177533.0,"comparison":"Original budget to audited outcome","percent_changed":12.0},{"item":"Rental income","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Rental income","amount":-115895.0,"comparison":"Original budget to audited outcome","percent_changed":-39.34},{"item":"Service Charges","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Service Charges","amount":5139537.0,"comparison":"Original budget to audited outcome","percent_changed":7.07}]},"income_time_series":[{"amount":251596549.0,"budget_phase":"Adjusted Budget","financial_year":2021,"amount_type.code":"ADJB"},{"amount":260253320.0,"budget_phase":"Adjusted Budget","financial_year":2022,"amount_type.code":"ADJB"},{"amount":275424854.0,"budget_phase":"Adjusted Budget","financial_year":2023,"amount_type.code":"ADJB"},{"amount":258850062.0,"budget_phase":"Adjusted Budget","financial_year":2024,"amount_type.code":"ADJB"},{"amount":233411711.0,"budget_phase":"Audited Actual","financial_year":2021,"amount_type.code":"AUDA"},{"amount":237205918.0,"budget_phase":"Audited Actual","financial_year":2023,"amount_type.code":"AUDA"},{"amount":256123693.0,"budget_phase":"Audited Actual","financial_year":2024,"amount_type.code":"AUDA"},{"amount":222776686.0,"budget_phase":"Audited Actual","financial_year":2025,"amount_type.code":"AUDA"},{"amount":289838843.0,"budget_phase":"Forecast 1 year ahead of budget year","financial_year":2026,"amount_type.code":"IBY1"},{"amount":309144412.0,"budget_phase":"Forecast 2 years ahead of budget year","financial_year":2027,"amount_type.code":"IBY2"},{"amount":251596549.0,"budget_phase":"Original Budget","financial_year":2021,"amount_type.code":"ORGB"},{"amount":260253320.0,"budget_phase":"Original Budget","financial_year":2022,"amount_type.code":"ORGB"},{"amount":256227689.0,"budget_phase":"Original Budget","financial_year":2023,"amount_type.code":"ORGB"},{"amount":258850062.0,"budget_phase":"Original Budget","financial_year":2024,"amount_type.code":"ORGB"},{"amount":273046431.0,"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":8874212.0,"comparison":"Original budget to audited outcome","percent_changed":29.01},{"item":"Contracted services","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Contracted services","amount":27604427.0,"comparison":"Original budget to audited outcome","percent_changed":135.34},{"item":"Employee related costs","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Employee related costs","amount":13182542.0,"comparison":"Original budget to audited outcome","percent_changed":21.27},{"item":"Finance charges","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Finance charges","amount":6406252.0,"comparison":"Original budget to audited outcome","percent_changed":373.8},{"item":"Other","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Other","amount":-34897692.0,"comparison":"Original budget to audited outcome","percent_changed":-29.33},{"item":"Remuneration of councillors","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Remuneration of councillors","amount":1221255.0,"comparison":"Original budget to audited outcome","percent_changed":26.16},{"item":"Transfers and subsidies","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Transfers and subsidies","amount":-901292.0,"comparison":"Original budget to audited outcome","percent_changed":-35.11}],"2022":[{"item":"Bulk purchases","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Bulk purchases","amount":null,"comparison":"Original budget to audited outcome","percent_changed":null},{"item":"Contracted services","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Contracted services","amount":null,"comparison":"Original budget to audited outcome","percent_changed":null},{"item":"Employee related costs","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Employee related costs","amount":null,"comparison":"Original budget to audited outcome","percent_changed":null},{"item":"Finance charges","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Finance charges","amount":null,"comparison":"Original budget to audited outcome","percent_changed":null},{"item":"Other","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Other","amount":null,"comparison":"Original budget to audited outcome","percent_changed":null},{"item":"Remuneration of councillors","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Remuneration of councillors","amount":null,"comparison":"Original budget to audited outcome","percent_changed":null},{"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}],"2023":[{"item":"Bulk purchases","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Bulk purchases","amount":9091225.0,"comparison":"Original budget to audited outcome","percent_changed":26.37},{"item":"Contracted services","amount":8501123.0,"comparison":"Original to adjusted budget","percent_changed":29.71},{"item":"Contracted services","amount":36953434.0,"comparison":"Original budget to audited outcome","percent_changed":129.15},{"item":"Employee related costs","amount":-28793.0,"comparison":"Original to adjusted budget","percent_changed":-0.04},{"item":"Employee related costs","amount":17905301.0,"comparison":"Original budget to audited outcome","percent_changed":25.44},{"item":"Finance charges","amount":-669000.0,"comparison":"Original to adjusted budget","percent_changed":-63.84},{"item":"Finance charges","amount":26343843.0,"comparison":"Original budget to audited outcome","percent_changed":2513.73},{"item":"Other","amount":-6195323.0,"comparison":"Original to adjusted budget","percent_changed":-5.88},{"item":"Other","amount":-8009895.0,"comparison":"Original budget to audited outcome","percent_changed":-7.6},{"item":"Remuneration of councillors","amount":550000.0,"comparison":"Original to adjusted budget","percent_changed":4.77},{"item":"Remuneration of councillors","amount":-5001420.0,"comparison":"Original budget to audited outcome","percent_changed":-43.33},{"item":"Transfers and subsidies","amount":-88838.0,"comparison":"Original to adjusted budget","percent_changed":-6.25},{"item":"Transfers and subsidies","amount":88343.0,"comparison":"Original budget to audited outcome","percent_changed":6.21}],"2024":[{"item":"Bulk purchases","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Bulk purchases","amount":20013948.0,"comparison":"Original budget to audited outcome","percent_changed":50.43},{"item":"Contracted services","amount":2859102.0,"comparison":"Original to adjusted budget","percent_changed":6.83},{"item":"Contracted services","amount":16249341.0,"comparison":"Original budget to audited outcome","percent_changed":38.83},{"item":"Employee related costs","amount":79424.0,"comparison":"Original to adjusted budget","percent_changed":0.11},{"item":"Employee related costs","amount":18155128.0,"comparison":"Original budget to audited outcome","percent_changed":25.7},{"item":"Finance charges","amount":-347829.0,"comparison":"Original to adjusted budget","percent_changed":-23.19},{"item":"Finance charges","amount":35461499.0,"comparison":"Original budget to audited outcome","percent_changed":2364.1},{"item":"Other","amount":-1976273.0,"comparison":"Original to adjusted budget","percent_changed":-2.03},{"item":"Other","amount":60021578.0,"comparison":"Original budget to audited outcome","percent_changed":61.77},{"item":"Remuneration of councillors","amount":-589424.0,"comparison":"Original to adjusted budget","percent_changed":-7.61},{"item":"Remuneration of councillors","amount":-4104083.0,"comparison":"Original budget to audited outcome","percent_changed":-52.98},{"item":"Transfers and subsidies","amount":-25000.0,"comparison":"Original to adjusted budget","percent_changed":-2.56},{"item":"Transfers and subsidies","amount":-14562.0,"comparison":"Original budget to audited outcome","percent_changed":-1.49}]},"spending_time_series":[{"amount":240889190.0,"budget_phase":"Adjusted Budget","financial_year":2021,"amount_type.code":"ADJB"},{"amount":247810878.0,"budget_phase":"Adjusted Budget","financial_year":2022,"amount_type.code":"ADJB"},{"amount":254908161.0,"budget_phase":"Adjusted Budget","financial_year":2023,"amount_type.code":"ADJB"},{"amount":259553738.0,"budget_phase":"Adjusted Budget","financial_year":2024,"amount_type.code":"ADJB"},{"amount":262378894.0,"budget_phase":"Audited Actual","financial_year":2021,"amount_type.code":"AUDA"},{"amount":330209823.0,"budget_phase":"Audited Actual","financial_year":2023,"amount_type.code":"AUDA"},{"amount":405336587.0,"budget_phase":"Audited Actual","financial_year":2024,"amount_type.code":"AUDA"},{"amount":383922629.0,"budget_phase":"Audited Actual","financial_year":2025,"amount_type.code":"AUDA"},{"amount":277928470.0,"budget_phase":"Forecast 1 year ahead of budget year","financial_year":2026,"amount_type.code":"IBY1"},{"amount":294241567.0,"budget_phase":"Forecast 2 years ahead of budget year","financial_year":2027,"amount_type.code":"IBY2"},{"amount":240889190.0,"budget_phase":"Original Budget","financial_year":2021,"amount_type.code":"ORGB"},{"amount":247810878.0,"budget_phase":"Original Budget","financial_year":2022,"amount_type.code":"ORGB"},{"amount":252838992.0,"budget_phase":"Original Budget","financial_year":2023,"amount_type.code":"ORGB"},{"amount":259553738.0,"budget_phase":"Original Budget","financial_year":2024,"amount_type.code":"ORGB"},{"amount":272580885.0,"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":125.39,"overunder":"over","cube_version":"v2"},{"date":2023,"rating":"ave","result":9.95,"overunder":"over","cube_version":"v2"},{"date":2022,"rating":null,"result":null,"overunder":null,"cube_version":null},{"date":2021,"rating":"bad","result":571.46,"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":10989537.0,"amount_type":"AUDA"},{"date":"2024","item":"Service Charges","amount":77846034.0,"amount_type":"AUDA"},{"date":"2024","item":"Rental income","amount":178726.0,"amount_type":"AUDA"},{"date":"2024","item":"Interest and investments","amount":17919443.0,"amount_type":"AUDA"},{"date":"2024","item":"Fines","amount":383600.0,"amount_type":"AUDA"},{"date":"2024","item":"Licenses and Permits","amount":8304287.0,"amount_type":"AUDA"},{"date":"2024","item":"Other","amount":7269700.0,"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":21.91},{"date":2023,"rating":"","result":26.73},{"date":2022,"rating":"","result":null},{"date":2021,"rating":"","result":28.65}],"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":"bad","result":56.2,"overunder":"over","cube_version":"v2"},{"date":2023,"rating":"bad","result":29.5,"overunder":"over","cube_version":"v2"},{"date":2022,"rating":null,"result":null,"overunder":null,"cube_version":null},{"date":2021,"rating":"ave","result":8.9,"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":3.39,"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":14.33},{"date":2023,"rating":"","result":19.86},{"date":2022,"rating":"","result":null},{"date":2021,"rating":"","result":18.29}],"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":42.72,"amount_type":"AUDA","cube_version":"v2"},{"date":"2023","year":2023,"rating":"bad","result":17.73,"amount_type":"AUDA","cube_version":"v2"},{"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":3015945.0},{"year":2023,"value":4388362.0},{"year":2024,"value":4659213.0},{"year":2025,"value":4996531.0}],"category":"Community & Social Services"},{"values":[{"year":2021,"value":88493878.0},{"year":2023,"value":66690612.0},{"year":2024,"value":80267132.0},{"year":2025,"value":106083497.0}],"category":"Electricity "},{"values":[{"year":2021,"value":126277362.0},{"year":2023,"value":170787925.0},{"year":2024,"value":214961763.0},{"year":2025,"value":165548201.0}],"category":"Governance, Administration, Planning and Development"},{"values":[{"year":2021,"value":8360440.0},{"year":2023,"value":34148776.0},{"year":2024,"value":54701607.0},{"year":2025,"value":65093294.0}],"category":"Road Transport"},{"values":[{"year":2021,"value":2207237.0},{"year":2023,"value":3242066.0},{"year":2024,"value":7757640.0},{"year":2025,"value":5148567.0}],"category":"Sport And Recreation"},{"values":[{"year":2021,"value":5879778.0},{"year":2023,"value":7811280.0},{"year":2024,"value":5864205.0},{"year":2025,"value":6223367.0}],"category":"Waste Management"},{"values":[{"year":2021,"value":8745486.0},{"year":2023,"value":4175556.0},{"year":2024,"value":4418675.0},{"year":2025,"value":8139816.0}],"category":"Waste Water Management"},{"values":[{"year":2021,"value":19398768.0},{"year":2023,"value":38965246.0},{"year":2024,"value":32706352.0},{"year":2025,"value":22689356.0}],"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":"NW374"},"muni_contact":{"url":"http://www.kgetleng.gov.za","phone_number":"014 543 2004/5/6","street_address_1":"Municipal Building","street_address_2":"C/O Smuts & De Wit Streets","street_address_3":"Koster","street_address_4":"0348"},"mayoral_staff":{"officials":[{"name":"Canney Thabo Jacobs","role":"Mayor/Executive Mayor","email":"jacobst@kgetleng.gov.za","title":"Cllr","secretary":{"name":"Keabetswe Montwe","role":"Secretary of Mayor/Executive Mayor","email":"mayors.pa@kgetleng.gov.za","title":"Ms","fax_number":"014 543 4492","office_phone":"014 543 2004"},"fax_number":"014 543 2004","office_phone":"078 284 5698"},{"name":"Andrew Elliot Pholose","role":"Municipal Manager","email":"pholosea@kgetlengrivier.gov.za","title":"Mr","secretary":{"name":"Omphemetse Sannah Magakgala","role":"Secretary of Municipal Manager","email":"sannah.oma@gmail.com","title":"Ms","fax_number":"014 543 4086","office_phone":"014 543 2004"},"fax_number":" ","office_phone":"014 403 5006"},{"name":"Canney Thabo Jacobs","role":"Deputy Mayor/Executive Mayor","email":"jacobst@kgetleng.gov.za","title":"Cllr","secretary":{"name":"","role":"Secretary of Deputy Mayor/Executive Mayor","email":"","title":"","fax_number":"","office_phone":""},"fax_number":"","office_phone":""},{"name":"Tebogo Zelda Mogapi","role":"Chief Financial Officer","email":"mogapit@kgetlengrivier.gov.za","title":"Ms","secretary":{"name":"Kaebetswe Abel","role":"Secretary of Financial Manager","email":"abelk@kgetlengrivier.gov.za","title":"Ms","fax_number":"014 543 4086","office_phone":"014 543 2004"},"fax_number":" ","office_phone":"082 426 1873"}],"updated_date":"October 2026"},"audit_opinions":{"values":[{"date":2024,"rating":"qualified","result":"Qualified","report_url":""},{"date":2023,"rating":"qualified","result":"Qualified","report_url":""},{"date":2022,"rating":"disclaimer","result":"Disclaimer of opinion","report_url":""},{"date":2021,"rating":"disclaimer","result":"Disclaimer of opinion","report_url":""}]}}