{"indicators":{"grants":{"totals":{"2021":{"ACT":{"equitable_share":20754497.0,"national_conditional_grants":6054682.0},"ORGB":{"equitable_share":128914000.0,"national_conditional_grants":36536000.0},"SCHD":{"national_conditional_grants":36236000.0},"TRFR":{"national_conditional_grants":21794000.0}},"2022":{"ACT":{"national_conditional_grants":27283599.0},"ORGB":{"equitable_share":133289000.0,"national_conditional_grants":70878000.0},"SCHD":{"national_conditional_grants":80386000.0},"TRFR":{"national_conditional_grants":53101000.0}},"2023":{"ACT":{"national_conditional_grants":9277063.0},"ORGB":{"equitable_share":144818000.0,"provincial_transfers":10708000.0,"national_conditional_grants":51962000.0},"SCHD":{"national_conditional_grants":51962000.0},"TRFR":{"national_conditional_grants":39170000.0}},"2024":{"ACT":{"national_conditional_grants":-24792954.0},"ORGB":{"equitable_share":153047000.0,"national_conditional_grants":95147000.0},"SCHD":{"national_conditional_grants":98572000.0},"TRFR":{"national_conditional_grants":37267000.0}}},"snapshot_date":{"year":2025,"quarter":"3"},"equitable_share":{"2021":[{"amount.sum":20754497.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ACT","financial_year_end.year":2021},{"amount.sum":128914000.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ORGB","financial_year_end.year":2021}],"2022":[{"amount.sum":133289000.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ORGB","financial_year_end.year":2022}],"2023":[{"amount.sum":144818000.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ORGB","financial_year_end.year":2023}],"2024":[{"amount.sum":153047000.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ORGB","financial_year_end.year":2024}]},"provincial_transfers":{"2023":[{"amount.sum":9778000.0,"grant.code":"0004","grant.label":"Public Works, Roads and Transport","amount_type.code":"ORGB","financial_year_end.year":2023},{"amount.sum":930000.0,"grant.code":"0006","grant.label":"Sport, Arts and Culture","amount_type.code":"ORGB","financial_year_end.year":2023}]},"national_conditional_grants":{"2021":[{"amount.sum":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":1269913.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"ACT","financial_year_end.year":2021},{"amount.sum":2900000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":2900000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"TRFR","financial_year_end.year":2021},{"amount.sum":3369745.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"ACT","financial_year_end.year":2021},{"amount.sum":29887000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":17905000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2021},{"amount.sum":300000.0,"grant.code":"MSIG","grant.label":"Municipal Systems Improvement Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":1415024.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"ACT","financial_year_end.year":2021},{"amount.sum":2881000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":721000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"TRFR","financial_year_end.year":2021}],"2022":[{"amount.sum":6362000.0,"grant.code":"DRG","grant.label":"Municipal Disaster Grant","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":6362000.0,"grant.code":"DRG","grant.label":"Municipal Disaster Grant","amount_type.code":"TRFR","financial_year_end.year":2022},{"amount.sum":2550000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"ACT","financial_year_end.year":2022},{"amount.sum":2850000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":2850000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"TRFR","financial_year_end.year":2022},{"amount.sum":27285000.0,"grant.code":"IN7G","grant.label":"Integrated National Electrification Programme (Allocation in-kind) Grant","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":22791599.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"ACT","financial_year_end.year":2022},{"amount.sum":41114000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":41114000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2022},{"amount.sum":1942000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"ACT","financial_year_end.year":2022},{"amount.sum":2775000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":2775000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"TRFR","financial_year_end.year":2022}],"2023":[{"amount.sum":8656721.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"ACT","financial_year_end.year":2023},{"amount.sum":3000000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":3000000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"TRFR","financial_year_end.year":2023},{"amount.sum":12792000.0,"grant.code":"IN7G","grant.label":"Integrated National Electrification Programme (Allocation in-kind) Grant","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":5669342.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"ACT","financial_year_end.year":2023},{"amount.sum":33926000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":33926000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2023},{"amount.sum":-5049000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"ACT","financial_year_end.year":2023},{"amount.sum":2244000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":2244000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"TRFR","financial_year_end.year":2023}],"2024":[{"amount.sum":-7520428.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"ACT","financial_year_end.year":2024},{"amount.sum":3000000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":3000000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"TRFR","financial_year_end.year":2024},{"amount.sum":61305000.0,"grant.code":"IN7G","grant.label":"Integrated National Electrification Programme (Allocation in-kind) Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":-15952526.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"ACT","financial_year_end.year":2024},{"amount.sum":32946000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":32946000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2024},{"amount.sum":-1320000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"ACT","financial_year_end.year":2024},{"amount.sum":1321000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":1321000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","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":28053818.0,"cube_version":"v2"},{"date":2023,"rating":"good","result":1314322.0,"cube_version":"v2"},{"date":2022,"rating":"bad","result":-344700.0,"cube_version":"v2"},{"date":2021,"rating":"bad","result":-16007825.0,"cube_version":"v2"}],"formula":{"text":"= Cash available at year end","actual":["=",{"cube":"cflow","item_codes":["4200"],"amount_type":"AUDA"}]},"last_year":2024,"formula_v2":{"text":"= Cash available at year end","actual":["=",{"cube":"cflow_v2","item_codes":["0430"],"amount_type":"AUDA"}]},"result_type":"R"},"cash_coverage":{"ref":{"url":"http://mfma.treasury.gov.za/Media_Releases/The%20state%20of%20local%20government%20finances/Pages/default.aspx","title":"State of Local Government Finances"},"values":[{"date":2024,"rating":"bad","result":0.2,"cube_version":"v2"},{"date":2023,"rating":"bad","result":0.1,"cube_version":"v2"},{"date":2022,"rating":"bad","result":0.0,"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":0,"rating":"bad","result":0.0,"amount_type":"AUDA","liabilities":87133126.0,"cube_version":"v2"},{"date":2023,"year":2023,"assets":21051357.0,"rating":"ave","result":1.45,"amount_type":"AUDA","liabilities":14476617.0,"cube_version":"v2"},{"date":2022,"year":2022,"assets":27121929.0,"rating":"good","result":2.35,"amount_type":"AUDA","liabilities":11545188.0,"cube_version":"v2"},{"date":2021,"year":2021,"assets":28500977.0,"rating":"good","result":73.11,"amount_type":"AUDA","liabilities":389855.0,"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":[{"date":"2024","year":2024,"rating":"bad","result":null,"cube_version":null},{"cash":-11587690.0,"date":"2023","year":2023,"rating":"bad","result":-0.8,"amount_type":"ACT","liabilities":14476617.0,"cube_version":"v2","call_investment_deposits":0},{"cash":-786953.0,"date":"2022","year":2022,"rating":"bad","result":-0.07,"amount_type":"ACT","liabilities":11545188.0,"cube_version":"v2","call_investment_deposits":0},{"cash":15220055.0,"date":"2021","year":2021,"rating":"good","result":39.04,"amount_type":"ACT","liabilities":389855.0,"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":null,"percent":null},"total":null,"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":null,"percent":null}},"uifw_expenditure":{"ref":{"url":"http://mfma.treasury.gov.za/Circulars/Pages/Circular71.aspx","title":"Circular 71"},"values":[{"date":2024,"rating":"bad","result":6.89,"cube_version":"v2"},{"date":2023,"rating":"bad","result":94.76,"cube_version":"v2"},{"date":2022,"rating":"bad","result":174.26,"cube_version":"v2"},{"date":2021,"rating":"bad","result":80.37,"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":"Government Transfers","amount":33001531.0,"comparison":"Original to adjusted budget","percent_changed":24.97},{"item":"Government Transfers","amount":65790706.0,"comparison":"Original budget to audited outcome","percent_changed":49.77},{"item":"Interest and investments","amount":-123979.0,"comparison":"Original to adjusted budget","percent_changed":-4.28},{"item":"Interest and investments","amount":176971.0,"comparison":"Original budget to audited outcome","percent_changed":6.1},{"item":"Other","amount":-518000.0,"comparison":"Original to adjusted budget","percent_changed":-23.33},{"item":"Other","amount":-1958724.0,"comparison":"Original budget to audited outcome","percent_changed":-88.23},{"item":"Property rates","amount":-517582.0,"comparison":"Original to adjusted budget","percent_changed":-1.56},{"item":"Property rates","amount":2041332.0,"comparison":"Original budget to audited outcome","percent_changed":6.14},{"item":"Rental income","amount":-641641.0,"comparison":"Original to adjusted budget","percent_changed":-32.41},{"item":"Rental income","amount":-691378.0,"comparison":"Original budget to audited outcome","percent_changed":-34.92}],"2022":[{"item":"Government Transfers","amount":-2775201.0,"comparison":"Original to adjusted budget","percent_changed":-1.96},{"item":"Government Transfers","amount":33342093.0,"comparison":"Original budget to audited outcome","percent_changed":23.51},{"item":"Interest and investments","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Interest and investments","amount":18334187.0,"comparison":"Original budget to audited outcome","percent_changed":486.26},{"item":"Other","amount":2500000.0,"comparison":"Original to adjusted budget","percent_changed":188.68},{"item":"Other","amount":-1748653.0,"comparison":"Original budget to audited outcome","percent_changed":-131.97},{"item":"Property rates","amount":1073198.0,"comparison":"Original to adjusted budget","percent_changed":5.41},{"item":"Property rates","amount":1093451.0,"comparison":"Original budget to audited outcome","percent_changed":5.51},{"item":"Rental income","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Rental income","amount":-284701.0,"comparison":"Original budget to audited outcome","percent_changed":-18.06}],"2023":[{"item":"Government Transfers","amount":-20.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Government Transfers","amount":34664059.0,"comparison":"Original budget to audited outcome","percent_changed":22.64},{"item":"Interest and investments","amount":182649.0,"comparison":"Original to adjusted budget","percent_changed":4.39},{"item":"Interest and investments","amount":22874223.0,"comparison":"Original budget to audited outcome","percent_changed":549.69},{"item":"Other","amount":-2.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Other","amount":-7976027.0,"comparison":"Original budget to audited outcome","percent_changed":-908.43},{"item":"Property rates","amount":691954.0,"comparison":"Original to adjusted budget","percent_changed":5.45},{"item":"Property rates","amount":695858.0,"comparison":"Original budget to audited outcome","percent_changed":5.48},{"item":"Rental income","amount":61032.0,"comparison":"Original to adjusted budget","percent_changed":4.9},{"item":"Rental income","amount":128028.0,"comparison":"Original budget to audited outcome","percent_changed":10.28}],"2024":[{"item":"Government Transfers","amount":-6928992.0,"comparison":"Original to adjusted budget","percent_changed":-4.32},{"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":"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}]},"income_time_series":[{"amount":203758119.0,"budget_phase":"Adjusted Budget","financial_year":2021,"amount_type.code":"ADJB"},{"amount":169145853.0,"budget_phase":"Adjusted Budget","financial_year":2022,"amount_type.code":"ADJB"},{"amount":173023439.0,"budget_phase":"Adjusted Budget","financial_year":2023,"amount_type.code":"ADJB"},{"amount":183775897.0,"budget_phase":"Adjusted Budget","financial_year":2024,"amount_type.code":"ADJB"},{"amount":237916697.0,"budget_phase":"Audited Actual","financial_year":2021,"amount_type.code":"AUDA"},{"amount":219084233.0,"budget_phase":"Audited Actual","financial_year":2022,"amount_type.code":"AUDA"},{"amount":222473967.0,"budget_phase":"Audited Actual","financial_year":2023,"amount_type.code":"AUDA"},{"amount":125520225.0,"budget_phase":"Audited Actual","financial_year":2025,"amount_type.code":"AUDA"},{"amount":200528352.0,"budget_phase":"Forecast 1 year ahead of budget year","financial_year":2026,"amount_type.code":"IBY1"},{"amount":196903346.0,"budget_phase":"Forecast 2 years ahead of budget year","financial_year":2027,"amount_type.code":"IBY2"},{"amount":172557790.0,"budget_phase":"Original Budget","financial_year":2021,"amount_type.code":"ORGB"},{"amount":168347856.0,"budget_phase":"Original Budget","financial_year":2022,"amount_type.code":"ORGB"},{"amount":172087826.0,"budget_phase":"Original Budget","financial_year":2023,"amount_type.code":"ORGB"},{"amount":190704889.0,"budget_phase":"Original Budget","financial_year":2024,"amount_type.code":"ORGB"},{"amount":201484163.0,"budget_phase":"Original Budget","financial_year":2025,"amount_type.code":"ORGB"}],"spending_adjustments":{"2021":[{"item":"Contracted services","amount":16886582.0,"comparison":"Original to adjusted budget","percent_changed":47.52},{"item":"Contracted services","amount":5005309.0,"comparison":"Original budget to audited outcome","percent_changed":14.08},{"item":"Employee related costs","amount":-695222.0,"comparison":"Original to adjusted budget","percent_changed":-1.44},{"item":"Employee related costs","amount":-3128388.0,"comparison":"Original budget to audited outcome","percent_changed":-6.5},{"item":"Finance charges","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Finance charges","amount":2493014.0,"comparison":"Original budget to audited outcome","percent_changed":593.57},{"item":"Other","amount":7809699.0,"comparison":"Original to adjusted budget","percent_changed":9.95},{"item":"Other","amount":4653938.0,"comparison":"Original budget to audited outcome","percent_changed":5.93},{"item":"Remuneration of councillors","amount":-620657.0,"comparison":"Original to adjusted budget","percent_changed":-4.75},{"item":"Remuneration of councillors","amount":-979537.0,"comparison":"Original budget to audited outcome","percent_changed":-7.49},{"item":"Transfers and subsidies","amount":-2129068.0,"comparison":"Original to adjusted budget","percent_changed":-36.9},{"item":"Transfers and subsidies","amount":-4528000.0,"comparison":"Original budget to audited outcome","percent_changed":-78.47}],"2024":[{"item":"Contracted services","amount":8480136.0,"comparison":"Original to adjusted budget","percent_changed":19.23},{"item":"Contracted services","amount":26285182.0,"comparison":"Original budget to audited outcome","percent_changed":59.6},{"item":"Employee related costs","amount":-4022676.0,"comparison":"Original to adjusted budget","percent_changed":-6.6},{"item":"Employee related costs","amount":-1002111361.0,"comparison":"Original budget to audited outcome","percent_changed":-1644.23},{"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":7961459.0,"comparison":"Original to adjusted budget","percent_changed":9.46},{"item":"Other","amount":2956428067.0,"comparison":"Original budget to audited outcome","percent_changed":3512.63},{"item":"Remuneration of councillors","amount":-520200.0,"comparison":"Original to adjusted budget","percent_changed":-3.83},{"item":"Remuneration of councillors","amount":-111940102.0,"comparison":"Original budget to audited outcome","percent_changed":-823.96},{"item":"Transfers and subsidies","amount":-1815744.0,"comparison":"Original to adjusted budget","percent_changed":-19.76},{"item":"Transfers and subsidies","amount":-14202367.0,"comparison":"Original budget to audited outcome","percent_changed":-154.59}]},"spending_time_series":[{"amount":202684237.0,"budget_phase":"Adjusted Budget","financial_year":2021,"amount_type.code":"ADJB"},{"amount":210421717.0,"budget_phase":"Adjusted Budget","financial_year":2022,"amount_type.code":"ADJB"},{"amount":201924235.0,"budget_phase":"Adjusted Budget","financial_year":2023,"amount_type.code":"ADJB"},{"amount":222171935.0,"budget_phase":"Adjusted Budget","financial_year":2024,"amount_type.code":"ADJB"},{"amount":184949239.0,"budget_phase":"Audited Actual","financial_year":2021,"amount_type.code":"AUDA"},{"amount":200941150.0,"budget_phase":"Audited Actual","financial_year":2022,"amount_type.code":"AUDA"},{"amount":205240507.0,"budget_phase":"Audited Actual","financial_year":2023,"amount_type.code":"AUDA"},{"amount":2066448383.0,"budget_phase":"Audited Actual","financial_year":2024,"amount_type.code":"AUDA"},{"amount":80046435.0,"budget_phase":"Audited Actual","financial_year":2025,"amount_type.code":"AUDA"},{"amount":227058818.0,"budget_phase":"Forecast 1 year ahead of budget year","financial_year":2026,"amount_type.code":"IBY1"},{"amount":227916816.0,"budget_phase":"Forecast 2 years ahead of budget year","financial_year":2027,"amount_type.code":"IBY2"},{"amount":181432903.0,"budget_phase":"Original Budget","financial_year":2021,"amount_type.code":"ORGB"},{"amount":181479627.0,"budget_phase":"Original Budget","financial_year":2022,"amount_type.code":"ORGB"},{"amount":195669895.0,"budget_phase":"Original Budget","financial_year":2023,"amount_type.code":"ORGB"},{"amount":212088960.0,"budget_phase":"Original Budget","financial_year":2024,"amount_type.code":"ORGB"},{"amount":229882932.0,"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":null,"result":null,"overunder":null,"cube_version":null},{"date":2023,"rating":"ave","result":6.77,"overunder":"over","cube_version":"v2"},{"date":2022,"rating":"bad","result":-123.26,"overunder":"under","cube_version":"v2"},{"date":2021,"rating":"bad","result":-125.41,"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":[],"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":-45.55},{"date":2023,"rating":"","result":23.27},{"date":2022,"rating":"","result":22.84},{"date":2021,"rating":"","result":24.33}],"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":830.1,"overunder":"over","cube_version":"v2"},{"date":2023,"rating":"good","result":1.6,"overunder":"over","cube_version":"v2"},{"date":2022,"rating":"good","result":-4.5,"overunder":"under","cube_version":"v2"},{"date":2021,"rating":"ave","result":-8.8,"overunder":"under","cube_version":"v2"}],"formula":{"text":"= ((Actual Operating Expenditure - Budget Operating Expenditure) / Budgeted Operating Expenditure) * 100","actual":["=","(","(",{"cube":"incexp","item_codes":["4600"],"amount_type":"AUDA"},"-",{"cube":"incexp","item_codes":["4600"],"amount_type":"ADJB"},")","/",{"cube":"incexp","item_codes":["4600"],"amount_type":"ADJB"},")","*","100"]},"last_year":2024,"formula_v2":{"text":"= ((Actual Operating Expenditure - Budget Operating Expenditure) / Budgeted Operating Expenditure) * 100","actual":["=","(","(",{"cube":"incexp_v2","item_codes":["3000","3100","3200","3300","3400","3500","3600","3700","3800","3900","4000","4100","4200","4300"],"amount_type":"AUDA"},"-",{"cube":"incexp_v2","item_codes":["3000","3100","3200","3300","3400","3500","3600","3700","3800","3900","4000","4100","4200","4300"],"amount_type":"ADJB"},")","/",{"cube":"incexp_v2","item_codes":["3000","3100","3200","3300","3400","3500","3600","3700","3800","3900","4000","4100","4200","4300"],"amount_type":"ADJB"},")","*","100"]},"result_type":"%"},"repairs_maintenance_spending":{"ref":{"url":"http://mfma.treasury.gov.za/Circulars/Pages/Circular71.aspx","title":"Circular 71"},"values":[{"date":2024,"rating":null,"result":null,"cube_version":null},{"date":2023,"rating":"good","result":-653.7,"cube_version":"v2"},{"date":2022,"rating":"good","result":-173.37,"cube_version":"v2"},{"date":2021,"rating":"good","result":11.9,"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":3.41},{"date":2023,"rating":"","result":33.78},{"date":2022,"rating":"","result":23.81},{"date":2021,"rating":"","result":21.92}],"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":27416385.0},{"year":2022,"value":29358920.0},{"year":2023,"value":19431900.0},{"year":2024,"value":-4111244.0},{"year":2025,"value":9900808.0}],"category":"Community & Social Services"},{"values":[{"year":2021,"value":144115534.0},{"year":2022,"value":156090881.0},{"year":2023,"value":167147594.0},{"year":2024,"value":2070559627.0},{"year":2025,"value":69983303.0}],"category":"Governance, Administration, Planning and Development"},{"values":[{"year":2023,"value":5600.0},{"year":2025,"value":162324.0}],"category":"Other"},{"values":[{"year":2021,"value":12497920.0},{"year":2022,"value":13152506.0},{"year":2023,"value":10448324.0}],"category":"Road Transport"},{"values":[{"year":2021,"value":919400.0},{"year":2022,"value":2495282.0},{"year":2023,"value":8207089.0}],"category":"Sport And Recreation"},{"values":[{"year":2022,"value":-156439.0}],"category":"Waste Management"}],"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":"NW397"},"muni_contact":{"url":"http://www.kmlm.gov.za","phone_number":"053 998 4455","street_address_1":"Municipal Offices","street_address_2":"Tlakgameng Road","street_address_3":"Ganyesa","street_address_4":"8613"},"mayoral_staff":{"officials":[{"name":"Diphikwe Mosimanegape","role":"Mayor/Executive Mayor","email":"nmoiloa82@gmail.com","title":"Mr","secretary":{"name":"Nametso Matloko","role":"Secretary of Mayor/Executive Mayor","email":"matlokom@kmlm.gov.za","title":"Ms","fax_number":" ","office_phone":"078 636 0230"},"fax_number":"053 998 3711","office_phone":"053 998 4455"},{"name":"Olebile Ntsimane","role":"Municipal Manager","email":"ntsimaneo@gmail.com","title":"Mr","secretary":{"name":"Tshepo Matsiong","role":"Secretary of Municipal Manager","email":"tshepomatsiong01@gmail.com","title":"Ms","fax_number":"053 998 3711","office_phone":"053 998 4455"},"fax_number":"053 998 3711","office_phone":"053 998 4455"},{"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":"Keaoleboga Sekgome","role":"Chief Financial Officer","email":"sekgomek@kmlm.gov.za","title":"Ms","secretary":{"name":"","role":"Secretary of Financial Manager","email":"","title":"","fax_number":"","office_phone":""},"fax_number":" ","office_phone":"053 998 4455"}],"updated_date":"October 2026"},"audit_opinions":{"values":[{"date":2024,"rating":"outstanding","result":"Outstanding","report_url":"https://lg.treasury.gov.za/supportingdocs/NW397/NW397_Audit%20Report_2024_Y_20250311T115125Z_maphosom.pdf"},{"date":2023,"rating":"qualified","result":"Qualified","report_url":""},{"date":2022,"rating":"qualified","result":"Qualified","report_url":"https://lg.treasury.gov.za/supportingdocs/NW397/NW397_Audit%20Report_2022_Y_20230420T141825Z_rowan_ferris.pdf"},{"date":2021,"rating":"qualified","result":"Qualified","report_url":""}]}}