{"indicators":{"grants":{"totals":{"2021":{"ACT":{"equitable_share":9985602.0,"national_conditional_grants":13166575.0},"ORGB":{"equitable_share":263748000.0,"national_conditional_grants":91767000.0},"SCHD":{"national_conditional_grants":79767000.0},"TRFR":{"national_conditional_grants":33497000.0}},"2022":{"ACT":{"national_conditional_grants":32830765.0},"ORGB":{"equitable_share":271935000.0,"national_conditional_grants":195965000.0},"SCHD":{"national_conditional_grants":195965000.0},"TRFR":{"national_conditional_grants":73709000.0}},"2023":{"ACT":{"national_conditional_grants":119668669.0},"ORGB":{"equitable_share":294923000.0,"provincial_transfers":34932000.0,"national_conditional_grants":190163000.0},"SCHD":{"national_conditional_grants":222978000.0},"TRFR":{"national_conditional_grants":110991000.0}},"2024":{"ACT":{"national_conditional_grants":99180096.0},"ORGB":{"equitable_share":310734000.0,"national_conditional_grants":189042000.0},"SCHD":{"national_conditional_grants":213919000.0},"TRFR":{"national_conditional_grants":119057000.0}}},"snapshot_date":{"year":2025,"quarter":"3"},"equitable_share":{"2021":[{"amount.sum":9985602.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ACT","financial_year_end.year":2021},{"amount.sum":263748000.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ORGB","financial_year_end.year":2021}],"2022":[{"amount.sum":271935000.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ORGB","financial_year_end.year":2022}],"2023":[{"amount.sum":294923000.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ORGB","financial_year_end.year":2023}],"2024":[{"amount.sum":310734000.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ORGB","financial_year_end.year":2024}]},"provincial_transfers":{"2023":[{"amount.sum":9432000.0,"grant.code":"0004","grant.label":"Public Works, Roads and Transport","amount_type.code":"ORGB","financial_year_end.year":2023},{"amount.sum":500000.0,"grant.code":"0006","grant.label":"Sport, Arts and Culture","amount_type.code":"ORGB","financial_year_end.year":2023},{"amount.sum":25000000.0,"grant.code":"0008","grant.label":"Office of the Premier","amount_type.code":"ORGB","financial_year_end.year":2023}]},"national_conditional_grants":{"2021":[{"amount.sum":1341000.0,"grant.code":"DRG","grant.label":"Municipal Disaster Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":1341000.0,"grant.code":"DRG","grant.label":"Municipal Disaster Grant","amount_type.code":"TRFR","financial_year_end.year":2021},{"amount.sum":1700000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":1700000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"TRFR","financial_year_end.year":2021},{"amount.sum":6492000.0,"grant.code":"IN7G","grant.label":"Integrated National Electrification Programme (Allocation in-kind) Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":3295440.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"ACT","financial_year_end.year":2021},{"amount.sum":6492000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":9871135.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"ACT","financial_year_end.year":2021},{"amount.sum":59595000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":29419000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2021},{"amount.sum":4147000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":1037000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"TRFR","financial_year_end.year":2021}],"2022":[{"amount.sum":1162663.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"ACT","financial_year_end.year":2022},{"amount.sum":1720000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":1720000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"TRFR","financial_year_end.year":2022},{"amount.sum":122256000.0,"grant.code":"IN7G","grant.label":"Integrated National Electrification Programme (Allocation in-kind) Grant","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":31668102.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"ACT","financial_year_end.year":2022},{"amount.sum":67367000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":67367000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2022},{"amount.sum":4622000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":4622000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"TRFR","financial_year_end.year":2022}],"2023":[{"amount.sum":42358580.0,"grant.code":"DRG","grant.label":"Municipal Disaster Grant","amount_type.code":"ACT","financial_year_end.year":2023},{"amount.sum":14415000.0,"grant.code":"DRG","grant.label":"Municipal Disaster Grant","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":14415000.0,"grant.code":"DRG","grant.label":"Municipal Disaster Grant","amount_type.code":"TRFR","financial_year_end.year":2023},{"amount.sum":4500000.0,"grant.code":"EEDG","grant.label":"Energy Efficiency and Demand Side Management (Municipal) Grant","amount_type.code":"ACT","financial_year_end.year":2023},{"amount.sum":4500000.0,"grant.code":"EEDG","grant.label":"Energy Efficiency and Demand Side Management (Municipal) Grant","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":4500000.0,"grant.code":"EEDG","grant.label":"Energy Efficiency and Demand Side Management (Municipal) Grant","amount_type.code":"TRFR","financial_year_end.year":2023},{"amount.sum":1952869.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"ACT","financial_year_end.year":2023},{"amount.sum":1720000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":1720000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"TRFR","financial_year_end.year":2023},{"amount.sum":111987000.0,"grant.code":"IN7G","grant.label":"Integrated National Electrification Programme (Allocation in-kind) Grant","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":5965132.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"ACT","financial_year_end.year":2023},{"amount.sum":18400000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":18400000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"TRFR","financial_year_end.year":2023},{"amount.sum":62253745.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"ACT","financial_year_end.year":2023},{"amount.sum":68458000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":68458000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2023},{"amount.sum":2638343.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"ACT","financial_year_end.year":2023},{"amount.sum":3498000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":3498000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"TRFR","financial_year_end.year":2023}],"2024":[{"amount.sum":32204000.0,"grant.code":"DRCG","grant.label":"Municipal Disaster Recovery Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":32204000.0,"grant.code":"DRCG","grant.label":"Municipal Disaster Recovery Grant","amount_type.code":"TRFR","financial_year_end.year":2024},{"amount.sum":22226755.0,"grant.code":"DRG","grant.label":"Municipal Disaster Grant","amount_type.code":"ACT","financial_year_end.year":2024},{"amount.sum":7485000.0,"grant.code":"DRG","grant.label":"Municipal Disaster Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":7485000.0,"grant.code":"DRG","grant.label":"Municipal Disaster Grant","amount_type.code":"TRFR","financial_year_end.year":2024},{"amount.sum":5000000.0,"grant.code":"EEDG","grant.label":"Energy Efficiency and Demand Side Management (Municipal) Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":5000000.0,"grant.code":"EEDG","grant.label":"Energy Efficiency and Demand Side Management (Municipal) Grant","amount_type.code":"TRFR","financial_year_end.year":2024},{"amount.sum":1611489.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"ACT","financial_year_end.year":2024},{"amount.sum":1770000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":1770000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"TRFR","financial_year_end.year":2024},{"amount.sum":94862000.0,"grant.code":"IN7G","grant.label":"Integrated National Electrification Programme (Allocation in-kind) Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":16576869.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"ACT","financial_year_end.year":2024},{"amount.sum":4142000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":4142000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"TRFR","financial_year_end.year":2024},{"amount.sum":57101634.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"ACT","financial_year_end.year":2024},{"amount.sum":66706000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":66706000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2024},{"amount.sum":1663349.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"ACT","financial_year_end.year":2024},{"amount.sum":1750000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":1750000.0,"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":60950788.0,"cube_version":"v2"},{"date":2023,"rating":"good","result":53300880.0,"cube_version":"v2"},{"date":2022,"rating":"good","result":44668172.0,"cube_version":"v2"},{"date":2021,"rating":"good","result":10277928.0,"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":1.8,"cube_version":"v2"},{"date":2023,"rating":"ave","result":1.9,"cube_version":"v2"},{"date":2022,"rating":"ave","result":1.7,"cube_version":"v2"},{"date":2021,"rating":"bad","result":0.4,"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":427777418.0,"rating":"good","result":10.27,"amount_type":"AUDA","liabilities":41661044.0,"cube_version":"v2"},{"date":2023,"year":2023,"assets":321599920.0,"rating":"good","result":39.55,"amount_type":"AUDA","liabilities":8130501.0,"cube_version":"v2"},{"date":2022,"year":2022,"assets":183448667.0,"rating":"good","result":38.76,"amount_type":"AUDA","liabilities":4732640.0,"cube_version":"v2"},{"date":2021,"year":2021,"assets":232856450.0,"rating":"good","result":2.15,"amount_type":"AUDA","liabilities":108141916.0,"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":122399149.0,"date":"2024","year":2024,"rating":"good","result":2.94,"amount_type":"ACT","liabilities":41661044.0,"cube_version":"v2","call_investment_deposits":0},{"cash":30395815.0,"date":"2023","year":2023,"rating":"good","result":3.74,"amount_type":"ACT","liabilities":8130501.0,"cube_version":"v2","call_investment_deposits":0},{"cash":-51825940.0,"date":"2022","year":2022,"rating":"bad","result":-10.95,"amount_type":"ACT","liabilities":4732640.0,"cube_version":"v2","call_investment_deposits":0},{"cash":6610069.0,"date":"2021","year":2021,"rating":"bad","result":0.06,"amount_type":"ACT","liabilities":108141916.0,"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":77796585.0,"percent":17.64},"total":441043018.0,"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":363246433.0,"percent":82.36}},"uifw_expenditure":{"ref":{"url":"http://mfma.treasury.gov.za/Circulars/Pages/Circular71.aspx","title":"Circular 71"},"values":[{"date":2024,"rating":"bad","result":0.64,"cube_version":"v2"},{"date":2023,"rating":"bad","result":3.72,"cube_version":"v2"},{"date":2022,"rating":"bad","result":5.3,"cube_version":"v2"},{"date":2021,"rating":"bad","result":6.86,"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":-1000000.0,"comparison":"Original to adjusted budget","percent_changed":-66.67},{"item":"Fines","amount":-416580.0,"comparison":"Original budget to audited outcome","percent_changed":-27.77},{"item":"Government Transfers","amount":52701366.0,"comparison":"Original to adjusted budget","percent_changed":18.68},{"item":"Government Transfers","amount":50642479.0,"comparison":"Original budget to audited outcome","percent_changed":17.95},{"item":"Interest and investments","amount":500000.0,"comparison":"Original to adjusted budget","percent_changed":14.29},{"item":"Interest and investments","amount":5248444.0,"comparison":"Original budget to audited outcome","percent_changed":149.96},{"item":"Licenses and Permits","amount":-1000000.0,"comparison":"Original to adjusted budget","percent_changed":-83.33},{"item":"Licenses and Permits","amount":-369500.0,"comparison":"Original budget to audited outcome","percent_changed":-30.79},{"item":"Other","amount":4500000.0,"comparison":"Original to adjusted budget","percent_changed":36.82},{"item":"Other","amount":-8265443.0,"comparison":"Original budget to audited outcome","percent_changed":-67.64},{"item":"Property rates","amount":-2000000.0,"comparison":"Original to adjusted budget","percent_changed":-21.05},{"item":"Property rates","amount":2137487.0,"comparison":"Original budget to audited outcome","percent_changed":22.5},{"item":"Rental income","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Rental income","amount":-195735.0,"comparison":"Original budget to audited outcome","percent_changed":-10.58},{"item":"Service Charges","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Service Charges","amount":2990932.0,"comparison":"Original budget to audited outcome","percent_changed":598.19}],"2022":[{"item":"Fines","amount":770000.0,"comparison":"Original to adjusted budget","percent_changed":154.0},{"item":"Fines","amount":916415.0,"comparison":"Original budget to audited outcome","percent_changed":183.28},{"item":"Government Transfers","amount":2541107.0,"comparison":"Original to adjusted budget","percent_changed":0.91},{"item":"Government Transfers","amount":2724416.0,"comparison":"Original budget to audited outcome","percent_changed":0.98},{"item":"Interest and investments","amount":9000000.0,"comparison":"Original to adjusted budget","percent_changed":600.0},{"item":"Interest and investments","amount":14051872.0,"comparison":"Original budget to audited outcome","percent_changed":936.79},{"item":"Licenses and Permits","amount":200000.0,"comparison":"Original to adjusted budget","percent_changed":100.0},{"item":"Licenses and Permits","amount":-571148.0,"comparison":"Original budget to audited outcome","percent_changed":-285.57},{"item":"Other","amount":440000.0,"comparison":"Original to adjusted budget","percent_changed":2.63},{"item":"Other","amount":-12028255.0,"comparison":"Original budget to audited outcome","percent_changed":-71.94},{"item":"Property rates","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Property rates","amount":8741569.0,"comparison":"Original budget to audited outcome","percent_changed":116.55},{"item":"Rental income","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Rental income","amount":151021.0,"comparison":"Original budget to audited outcome","percent_changed":8.16},{"item":"Service Charges","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Service Charges","amount":2138039.0,"comparison":"Original budget to audited outcome","percent_changed":427.61}],"2023":[{"item":"Fines","amount":500000.0,"comparison":"Original to adjusted budget","percent_changed":76.92},{"item":"Fines","amount":1396439.0,"comparison":"Original budget to audited outcome","percent_changed":214.84},{"item":"Government Transfers","amount":16076028.0,"comparison":"Original to adjusted budget","percent_changed":5.21},{"item":"Government Transfers","amount":19677342.0,"comparison":"Original budget to audited outcome","percent_changed":6.38},{"item":"Interest and investments","amount":12000000.0,"comparison":"Original to adjusted budget","percent_changed":240.0},{"item":"Interest and investments","amount":21797914.0,"comparison":"Original budget to audited outcome","percent_changed":435.96},{"item":"Licenses and Permits","amount":450000.0,"comparison":"Original to adjusted budget","percent_changed":225.0},{"item":"Licenses and Permits","amount":765688.0,"comparison":"Original budget to audited outcome","percent_changed":382.84},{"item":"Other","amount":5420000.0,"comparison":"Original to adjusted budget","percent_changed":32.95},{"item":"Other","amount":-13465383.0,"comparison":"Original budget to audited outcome","percent_changed":-81.86},{"item":"Property rates","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Property rates","amount":12490931.0,"comparison":"Original budget to audited outcome","percent_changed":166.55},{"item":"Rental income","amount":470000.0,"comparison":"Original to adjusted budget","percent_changed":25.41},{"item":"Rental income","amount":1842803.0,"comparison":"Original budget to audited outcome","percent_changed":99.61},{"item":"Service Charges","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Service Charges","amount":2990927.0,"comparison":"Original budget to audited outcome","percent_changed":598.19}],"2024":[{"item":"Fines","amount":500000.0,"comparison":"Original to adjusted budget","percent_changed":76.92},{"item":"Fines","amount":972622.0,"comparison":"Original budget to audited outcome","percent_changed":149.63},{"item":"Government Transfers","amount":24352608.0,"comparison":"Original to adjusted budget","percent_changed":7.42},{"item":"Government Transfers","amount":35158083.0,"comparison":"Original budget to audited outcome","percent_changed":10.72},{"item":"Interest and investments","amount":15000000.0,"comparison":"Original to adjusted budget","percent_changed":100.0},{"item":"Interest and investments","amount":30294874.0,"comparison":"Original budget to audited outcome","percent_changed":201.97},{"item":"Licenses and Permits","amount":400000.0,"comparison":"Original to adjusted budget","percent_changed":80.0},{"item":"Licenses and Permits","amount":233421.0,"comparison":"Original budget to audited outcome","percent_changed":46.68},{"item":"Other","amount":10600000.0,"comparison":"Original to adjusted budget","percent_changed":63.59},{"item":"Other","amount":-13420101.0,"comparison":"Original budget to audited outcome","percent_changed":-80.5},{"item":"Property rates","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Property rates","amount":12432057.0,"comparison":"Original budget to audited outcome","percent_changed":155.4},{"item":"Rental income","amount":500000.0,"comparison":"Original to adjusted budget","percent_changed":28.25},{"item":"Rental income","amount":963253.0,"comparison":"Original budget to audited outcome","percent_changed":54.42},{"item":"Service Charges","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Service Charges","amount":3230459.0,"comparison":"Original budget to audited outcome","percent_changed":646.09}]},"income_time_series":[{"amount":366058366.0,"budget_phase":"Adjusted Budget","financial_year":2021,"amount_type.code":"ADJB"},{"amount":319998107.0,"budget_phase":"Adjusted Budget","financial_year":2022,"amount_type.code":"ADJB"},{"amount":375629928.0,"budget_phase":"Adjusted Budget","financial_year":2023,"amount_type.code":"ADJB"},{"amount":422530958.0,"budget_phase":"Adjusted Budget","financial_year":2024,"amount_type.code":"ADJB"},{"amount":364129084.0,"budget_phase":"Audited Actual","financial_year":2021,"amount_type.code":"AUDA"},{"amount":323170929.0,"budget_phase":"Audited Actual","financial_year":2022,"amount_type.code":"AUDA"},{"amount":388210561.0,"budget_phase":"Audited Actual","financial_year":2023,"amount_type.code":"AUDA"},{"amount":441043018.0,"budget_phase":"Audited Actual","financial_year":2024,"amount_type.code":"AUDA"},{"amount":469331254.0,"budget_phase":"Audited Actual","financial_year":2025,"amount_type.code":"AUDA"},{"amount":430853779.0,"budget_phase":"Forecast 1 year ahead of budget year","financial_year":2026,"amount_type.code":"IBY1"},{"amount":421619500.0,"budget_phase":"Forecast 2 years ahead of budget year","financial_year":2027,"amount_type.code":"IBY2"},{"amount":312357000.0,"budget_phase":"Original Budget","financial_year":2021,"amount_type.code":"ORGB"},{"amount":307047000.0,"budget_phase":"Original Budget","financial_year":2022,"amount_type.code":"ORGB"},{"amount":340713900.0,"budget_phase":"Original Budget","financial_year":2023,"amount_type.code":"ORGB"},{"amount":371178350.0,"budget_phase":"Original Budget","financial_year":2024,"amount_type.code":"ORGB"},{"amount":449779189.0,"budget_phase":"Original Budget","financial_year":2025,"amount_type.code":"ORGB"}],"spending_adjustments":{},"spending_time_series":[{"amount":376711427.0,"budget_phase":"Adjusted Budget","financial_year":2021,"amount_type.code":"ADJB"},{"amount":330890065.0,"budget_phase":"Adjusted Budget","financial_year":2022,"amount_type.code":"ADJB"},{"amount":387606199.0,"budget_phase":"Adjusted Budget","financial_year":2023,"amount_type.code":"ADJB"},{"amount":379588061.0,"budget_phase":"Adjusted Budget","financial_year":2024,"amount_type.code":"ADJB"},{"amount":310744663.0,"budget_phase":"Audited Actual","financial_year":2021,"amount_type.code":"AUDA"},{"amount":313349658.0,"budget_phase":"Audited Actual","financial_year":2022,"amount_type.code":"AUDA"},{"amount":343874380.0,"budget_phase":"Audited Actual","financial_year":2023,"amount_type.code":"AUDA"},{"amount":403030924.0,"budget_phase":"Audited Actual","financial_year":2024,"amount_type.code":"AUDA"},{"amount":432602727.0,"budget_phase":"Audited Actual","financial_year":2025,"amount_type.code":"AUDA"},{"amount":430956263.0,"budget_phase":"Forecast 1 year ahead of budget year","financial_year":2026,"amount_type.code":"IBY1"},{"amount":455717297.0,"budget_phase":"Forecast 2 years ahead of budget year","financial_year":2027,"amount_type.code":"IBY2"},{"amount":352001311.0,"budget_phase":"Original Budget","financial_year":2021,"amount_type.code":"ORGB"},{"amount":317589439.0,"budget_phase":"Original Budget","financial_year":2022,"amount_type.code":"ORGB"},{"amount":341966794.0,"budget_phase":"Original Budget","financial_year":2023,"amount_type.code":"ORGB"},{"amount":355778346.0,"budget_phase":"Original Budget","financial_year":2024,"amount_type.code":"ORGB"},{"amount":434859562.0,"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":947.94,"overunder":"over","cube_version":"v2"},{"date":2023,"rating":"bad","result":846.58,"overunder":"over","cube_version":"v2"},{"date":2022,"rating":"bad","result":1126.11,"overunder":"over","cube_version":"v2"},{"date":2021,"rating":"bad","result":901.46,"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":20432057.0,"amount_type":"AUDA"},{"date":"2024","item":"Service Charges","amount":3730459.0,"amount_type":"AUDA"},{"date":"2024","item":"Rental income","amount":2733253.0,"amount_type":"AUDA"},{"date":"2024","item":"Interest and investments","amount":45294874.0,"amount_type":"AUDA"},{"date":"2024","item":"Fines","amount":1622622.0,"amount_type":"AUDA"},{"date":"2024","item":"Licenses and Permits","amount":733421.0,"amount_type":"AUDA"},{"date":"2024","item":"Agency services","amount":1809482.0,"amount_type":"AUDA"},{"date":"2024","item":"Other","amount":1440417.0,"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":34.53},{"date":2023,"rating":"","result":36.64},{"date":2022,"rating":"","result":41.88},{"date":2021,"rating":"","result":45.55}],"formula":{"text":"= Total expenditure on salaries and wages","actual":["=",{"cube":"incexp","item_codes":["3000","3100"],"amount_type":"AUDA"}]},"formula_v2":{"text":"= Total expenditure on salaries and wages","actual":["=",{"cube":"incexp_v2","item_codes":["3100"],"amount_type":"AUDA"}]},"result_type":"%"},"operating_budget_spending":{"ref":{"url":"http://mfma.treasury.gov.za/Media_Releases/Reports%20to%20Parliament/Pages/default.aspx","title":"Over and under spending reports to parliament"},"values":[{"date":2024,"rating":"ave","result":6.2,"overunder":"over","cube_version":"v2"},{"date":2023,"rating":"ave","result":-11.3,"overunder":"under","cube_version":"v2"},{"date":2022,"rating":"ave","result":-5.3,"overunder":"under","cube_version":"v2"},{"date":2021,"rating":"bad","result":-17.5,"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":null,"result":null,"cube_version":null},{"date":2022,"rating":"bad","result":1.73,"cube_version":"v2"},{"date":2021,"rating":"bad","result":1.03,"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":25.92},{"date":2023,"rating":"","result":23.3},{"date":2022,"rating":"","result":17.59},{"date":2021,"rating":"","result":19.31}],"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":0.65,"amount_type":"AUDA","cube_version":"v2"},{"date":"2023","year":2023,"rating":"bad","result":0.05,"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":38340522.0},{"year":2022,"value":35148324.0},{"year":2023,"value":41012887.0},{"year":2024,"value":51060747.0},{"year":2025,"value":66418363.0}],"category":"Community & Social Services"},{"values":[{"year":2021,"value":4114698.0},{"year":2022,"value":8137236.0},{"year":2023,"value":6630778.0},{"year":2024,"value":28270848.0},{"year":2025,"value":15975697.0}],"category":"Electricity "},{"values":[{"year":2021,"value":1235014.0},{"year":2022,"value":45629.0},{"year":2023,"value":634346.0},{"year":2024,"value":1053068.0},{"year":2025,"value":1601335.0}],"category":"Environmental Protection"},{"values":[{"year":2021,"value":214953385.0},{"year":2022,"value":208899485.0},{"year":2023,"value":170060243.0},{"year":2024,"value":230552339.0},{"year":2025,"value":241090267.0}],"category":"Governance, Administration, Planning and Development"},{"values":[{"year":2021,"value":381421.0},{"year":2022,"value":281130.0},{"year":2023,"value":426958.0},{"year":2024,"value":206746.0},{"year":2025,"value":357705.0}],"category":"Health"},{"values":[{"year":2021,"value":77084.0},{"year":2022,"value":1246030.0},{"year":2023,"value":1429145.0},{"year":2024,"value":880826.0},{"year":2025,"value":1383406.0}],"category":"Housing"},{"values":[{"year":2021,"value":33647234.0},{"year":2022,"value":33902079.0},{"year":2023,"value":104842527.0},{"year":2024,"value":83362627.0},{"year":2025,"value":96520667.0}],"category":"Road Transport"},{"values":[{"year":2021,"value":17995305.0},{"year":2022,"value":25689745.0},{"year":2023,"value":18837496.0},{"year":2024,"value":7643723.0},{"year":2025,"value":9255287.0}],"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":"EC121"},"muni_contact":{"url":"http://www.mbhashemun.gov.za","phone_number":"047 489 5800","street_address_1":"Mbhashe Local Municipality Offices","street_address_2":"No 454 Streatfield Road","street_address_3":"Dutywa","street_address_4":"5000"},"mayoral_staff":{"officials":[{"name":"Samkelo Janda","role":"Mayor/Executive Mayor","email":"jandas@mbhashemun.gov.za","title":"Mr","secretary":{"name":"Buhle Somdaka","role":"Secretary of Mayor/Executive Mayor","email":"somdakab@mbhashemun.gov.za","title":"Mr","fax_number":"047 489 1137","office_phone":"047 489 5802"},"fax_number":"047 489 1137","office_phone":"047 489 5802"},{"name":"Mkhululi Nako","role":"Municipal Manager","email":"nakom@mbhashemun.gov.za","title":"Mr","secretary":{"name":"Siphe Sangqu","role":"Secretary of Municipal Manager","email":"sangqus@mbhashemun.gov.za","title":"Ms","fax_number":"047 489 1137","office_phone":"047 489 5808"},"fax_number":"047 489 1137","office_phone":"047 489 5808"},{"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":"Vuyo JamJam","role":"Chief Financial Officer","email":"jamjamv@mbhashemun.gov.za","title":"Mr","secretary":{"name":"Noloyiso Mndende","role":"Secretary of Financial Manager","email":"mndenden@mbhashemun.gov.za","title":"Ms","fax_number":"047 489 1137","office_phone":"047 489 5815"},"fax_number":"047 489 1137","office_phone":"047 489 5815"}],"updated_date":"October 2026"},"audit_opinions":{"values":[{"date":2024,"rating":"unqualified_emphasis_of_matter","result":"Unqualified - Emphasis of Matter items","report_url":"https://lg.treasury.gov.za/supportingdocs/EC121/EC121_Audit%20Report_2024_Y_20241212T094536Z_tshefub.pdf"},{"date":2023,"rating":"unqualified_emphasis_of_matter","result":"Unqualified - Emphasis of Matter items","report_url":"https://lg.treasury.gov.za/supportingdocs/EC121/EC121_Audit%20Report_2023_Y_20240213T085106Z_tshefub.pdf"},{"date":2022,"rating":"unqualified_emphasis_of_matter","result":"Unqualified - Emphasis of Matter items","report_url":"https://lg.treasury.gov.za/supportingdocs/EC121/EC121_Audit%20Report_2022_Y_20230110T110240Z_tshefub.pdf"},{"date":2021,"rating":"unqualified_emphasis_of_matter","result":"Unqualified - Emphasis of Matter items","report_url":"https://lg.treasury.gov.za/supportingdocs/EC121/EC121_Audit%20Report_2021_Y_20211201T140351Z_5405.pdf"}]}}