{"indicators":{"grants":{"totals":{"2021":{"ACT":{"equitable_share":52088834.0,"national_conditional_grants":6181822.0},"ORGB":{"equitable_share":168126000.0,"national_conditional_grants":72098000.0},"SCHD":{"national_conditional_grants":67098000.0},"TRFR":{"national_conditional_grants":32294000.0}},"2022":{"ACT":{"national_conditional_grants":17592403.0},"ORGB":{"equitable_share":173443000.0,"national_conditional_grants":67235000.0},"SCHD":{"national_conditional_grants":67235000.0},"TRFR":{"national_conditional_grants":55795000.0}},"2023":{"ACT":{"national_conditional_grants":43236971.0},"ORGB":{"equitable_share":187928000.0,"provincial_transfers":6788000.0,"national_conditional_grants":81751000.0},"SCHD":{"national_conditional_grants":81751000.0},"TRFR":{"national_conditional_grants":63351000.0}},"2024":{"ACT":{"national_conditional_grants":33612009.0},"ORGB":{"equitable_share":197942000.0,"national_conditional_grants":104564000.0},"SCHD":{"national_conditional_grants":149694000.0},"TRFR":{"national_conditional_grants":122485000.0}}},"snapshot_date":{"year":2025,"quarter":"3"},"equitable_share":{"2021":[{"amount.sum":52088834.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ACT","financial_year_end.year":2021},{"amount.sum":168126000.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ORGB","financial_year_end.year":2021}],"2022":[{"amount.sum":173443000.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ORGB","financial_year_end.year":2022}],"2023":[{"amount.sum":187928000.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ORGB","financial_year_end.year":2023}],"2024":[{"amount.sum":197942000.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ORGB","financial_year_end.year":2024}]},"provincial_transfers":{"2023":[{"amount.sum":6288000.0,"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}]},"national_conditional_grants":{"2021":[{"amount.sum":77219.0,"grant.code":"DRCG","grant.label":"Municipal Disaster Recovery Grant","amount_type.code":"ACT","financial_year_end.year":2021},{"amount.sum":447000.0,"grant.code":"DRG","grant.label":"Municipal Disaster Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":447000.0,"grant.code":"DRG","grant.label":"Municipal Disaster Grant","amount_type.code":"TRFR","financial_year_end.year":2021},{"amount.sum":1518104.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"ACT","financial_year_end.year":2021},{"amount.sum":2000000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":2000000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"TRFR","financial_year_end.year":2021},{"amount.sum":4817000.0,"grant.code":"IN7G","grant.label":"Integrated National Electrification Programme (Allocation in-kind) Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":1500000.0,"grant.code":"IN7G","grant.label":"Integrated National Electrification Programme (Allocation in-kind) Grant","amount_type.code":"TRFR","financial_year_end.year":2021},{"amount.sum":4817000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":1500000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"TRFR","financial_year_end.year":2021},{"amount.sum":3372214.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"ACT","financial_year_end.year":2021},{"amount.sum":52746000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":26279000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2021},{"amount.sum":1214285.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"ACT","financial_year_end.year":2021},{"amount.sum":2271000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":568000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"TRFR","financial_year_end.year":2021}],"2022":[{"amount.sum":516034.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"ACT","financial_year_end.year":2022},{"amount.sum":2100000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":2100000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"TRFR","financial_year_end.year":2022},{"amount.sum":11440000.0,"grant.code":"IN7G","grant.label":"Integrated National Electrification Programme (Allocation in-kind) Grant","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":-2200000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"ACT","financial_year_end.year":2022},{"amount.sum":6300000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":6300000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"TRFR","financial_year_end.year":2022},{"amount.sum":17279941.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"ACT","financial_year_end.year":2022},{"amount.sum":45353000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":45353000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2022},{"amount.sum":1996428.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"ACT","financial_year_end.year":2022},{"amount.sum":2042000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":2042000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"TRFR","financial_year_end.year":2022}],"2023":[{"amount.sum":-4264758.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"ACT","financial_year_end.year":2023},{"amount.sum":2100000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":2100000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"TRFR","financial_year_end.year":2023},{"amount.sum":18400000.0,"grant.code":"IN7G","grant.label":"Integrated National Electrification Programme (Allocation in-kind) Grant","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":5096053.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"ACT","financial_year_end.year":2023},{"amount.sum":9980000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":9980000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"TRFR","financial_year_end.year":2023},{"amount.sum":39427249.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"ACT","financial_year_end.year":2023},{"amount.sum":48873000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":48873000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2023},{"amount.sum":2978427.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"ACT","financial_year_end.year":2023},{"amount.sum":2398000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":2398000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"TRFR","financial_year_end.year":2023}],"2024":[{"amount.sum":17658924.0,"grant.code":"DRCG","grant.label":"Municipal Disaster Recovery Grant","amount_type.code":"ACT","financial_year_end.year":2024},{"amount.sum":38991000.0,"grant.code":"DRCG","grant.label":"Municipal Disaster Recovery Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":38991000.0,"grant.code":"DRCG","grant.label":"Municipal Disaster Recovery Grant","amount_type.code":"TRFR","financial_year_end.year":2024},{"amount.sum":4190000.0,"grant.code":"DRG","grant.label":"Municipal Disaster Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":4190000.0,"grant.code":"DRG","grant.label":"Municipal Disaster Grant","amount_type.code":"TRFR","financial_year_end.year":2024},{"amount.sum":-42631.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"ACT","financial_year_end.year":2024},{"amount.sum":2100000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":2100000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"TRFR","financial_year_end.year":2024},{"amount.sum":27209000.0,"grant.code":"IN7G","grant.label":"Integrated National Electrification Programme (Allocation in-kind) Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":7564919.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"ACT","financial_year_end.year":2024},{"amount.sum":27896000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":27896000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"TRFR","financial_year_end.year":2024},{"amount.sum":3798259.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"ACT","financial_year_end.year":2024},{"amount.sum":47559000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":47559000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2024},{"amount.sum":4632538.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"ACT","financial_year_end.year":2024},{"amount.sum":1749000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":1749000.0,"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":39831199.0,"cube_version":"v2"},{"date":2023,"rating":"good","result":4603773.0,"cube_version":"v2"},{"date":2022,"rating":"good","result":15745854.0,"cube_version":"v2"},{"date":2021,"rating":"good","result":7522633.0,"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":1.4,"cube_version":"v2"},{"date":2023,"rating":"bad","result":0.2,"cube_version":"v2"},{"date":2022,"rating":"bad","result":0.7,"cube_version":"v2"},{"date":2021,"rating":"bad","result":0.3,"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":163227417.0,"rating":"ave","result":1.43,"amount_type":"AUDA","liabilities":114468244.0,"cube_version":"v2"},{"date":2023,"year":2023,"assets":137428859.0,"rating":"good","result":2.43,"amount_type":"AUDA","liabilities":56602127.0,"cube_version":"v2"},{"date":2022,"year":2022,"assets":124981844.0,"rating":"good","result":2.18,"amount_type":"AUDA","liabilities":57293509.0,"cube_version":"v2"},{"date":2021,"year":2021,"assets":74879790.0,"rating":"good","result":1.93,"amount_type":"AUDA","liabilities":38846132.0,"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":66092098.0,"date":"2024","year":2024,"rating":"bad","result":0.58,"amount_type":"ACT","liabilities":114468244.0,"cube_version":"v2","call_investment_deposits":0},{"cash":61022329.0,"date":"2023","year":2023,"rating":"good","result":1.08,"amount_type":"ACT","liabilities":56602127.0,"cube_version":"v2","call_investment_deposits":0},{"cash":61083040.0,"date":"2022","year":2022,"rating":"good","result":1.07,"amount_type":"ACT","liabilities":57293509.0,"cube_version":"v2","call_investment_deposits":0},{"cash":62217627.0,"date":"2021","year":2021,"rating":"good","result":1.6,"amount_type":"ACT","liabilities":38846132.0,"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":38927066.0,"percent":15.89},"total":244937121.0,"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":206010055.0,"percent":84.11}},"uifw_expenditure":{"ref":{"url":"http://mfma.treasury.gov.za/Circulars/Pages/Circular71.aspx","title":"Circular 71"},"values":[{"date":2024,"rating":"bad","result":11.74,"cube_version":"v2"},{"date":2023,"rating":"bad","result":19.54,"cube_version":"v2"},{"date":2022,"rating":"bad","result":12.32,"cube_version":"v2"},{"date":2021,"rating":"bad","result":14.23,"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":-390519.0,"comparison":"Original to adjusted budget","percent_changed":-41.73},{"item":"Fines","amount":-762718.0,"comparison":"Original budget to audited outcome","percent_changed":-81.49},{"item":"Government Transfers","amount":31662792.0,"comparison":"Original to adjusted budget","percent_changed":18.23},{"item":"Government Transfers","amount":30749453.0,"comparison":"Original budget to audited outcome","percent_changed":17.71},{"item":"Interest and investments","amount":-116730.0,"comparison":"Original to adjusted budget","percent_changed":-2.45},{"item":"Interest and investments","amount":-2567.0,"comparison":"Original budget to audited outcome","percent_changed":-0.05},{"item":"Licenses and Permits","amount":-251158.0,"comparison":"Original to adjusted budget","percent_changed":-6.77},{"item":"Licenses and Permits","amount":-816494.0,"comparison":"Original budget to audited outcome","percent_changed":-22.01},{"item":"Other","amount":3450042.0,"comparison":"Original to adjusted budget","percent_changed":22.0},{"item":"Other","amount":-14457401.0,"comparison":"Original budget to audited outcome","percent_changed":-92.21},{"item":"Property rates","amount":-1684300.0,"comparison":"Original to adjusted budget","percent_changed":-17.36},{"item":"Property rates","amount":823848.0,"comparison":"Original budget to audited outcome","percent_changed":8.49},{"item":"Rental income","amount":-756253.0,"comparison":"Original to adjusted budget","percent_changed":-40.51},{"item":"Rental income","amount":-844184.0,"comparison":"Original budget to audited outcome","percent_changed":-45.22},{"item":"Service Charges","amount":-1454900.0,"comparison":"Original to adjusted budget","percent_changed":-55.96},{"item":"Service Charges","amount":-1340591.0,"comparison":"Original budget to audited outcome","percent_changed":-51.56}],"2022":[{"item":"Fines","amount":-395412.0,"comparison":"Original to adjusted budget","percent_changed":-72.5},{"item":"Fines","amount":-356087.0,"comparison":"Original budget to audited outcome","percent_changed":-65.29},{"item":"Government Transfers","amount":-2446201.0,"comparison":"Original to adjusted budget","percent_changed":-1.37},{"item":"Government Transfers","amount":3130360.0,"comparison":"Original budget to audited outcome","percent_changed":1.75},{"item":"Interest and investments","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Interest and investments","amount":959570.0,"comparison":"Original budget to audited outcome","percent_changed":20.62},{"item":"Licenses and Permits","amount":-800000.0,"comparison":"Original to adjusted budget","percent_changed":-23.13},{"item":"Licenses and Permits","amount":-1569868.0,"comparison":"Original budget to audited outcome","percent_changed":-45.39},{"item":"Other","amount":554388.0,"comparison":"Original to adjusted budget","percent_changed":2.9},{"item":"Other","amount":-16064996.0,"comparison":"Original budget to audited outcome","percent_changed":-83.98},{"item":"Property rates","amount":1384300.0,"comparison":"Original to adjusted budget","percent_changed":17.27},{"item":"Property rates","amount":2930243.0,"comparison":"Original budget to audited outcome","percent_changed":36.56},{"item":"Rental income","amount":743511.0,"comparison":"Original to adjusted budget","percent_changed":66.94},{"item":"Rental income","amount":193774.0,"comparison":"Original budget to audited outcome","percent_changed":17.45},{"item":"Service Charges","amount":854900.0,"comparison":"Original to adjusted budget","percent_changed":74.66},{"item":"Service Charges","amount":171261.0,"comparison":"Original budget to audited outcome","percent_changed":14.96}],"2023":[{"item":"Fines","amount":-930000.0,"comparison":"Original to adjusted budget","percent_changed":-84.55},{"item":"Fines","amount":-559079.0,"comparison":"Original budget to audited outcome","percent_changed":-50.83},{"item":"Government Transfers","amount":518832.0,"comparison":"Original to adjusted budget","percent_changed":0.26},{"item":"Government Transfers","amount":277887.0,"comparison":"Original budget to audited outcome","percent_changed":0.14},{"item":"Interest and investments","amount":2022536.0,"comparison":"Original to adjusted budget","percent_changed":34.53},{"item":"Interest and investments","amount":4468729.0,"comparison":"Original budget to audited outcome","percent_changed":76.28},{"item":"Licenses and Permits","amount":-140000.0,"comparison":"Original to adjusted budget","percent_changed":-6.11},{"item":"Licenses and Permits","amount":-323938.0,"comparison":"Original budget to audited outcome","percent_changed":-14.14},{"item":"Other","amount":-4099567.0,"comparison":"Original to adjusted budget","percent_changed":-19.28},{"item":"Other","amount":-19243053.0,"comparison":"Original budget to audited outcome","percent_changed":-90.52},{"item":"Property rates","amount":2134444.0,"comparison":"Original to adjusted budget","percent_changed":19.18},{"item":"Property rates","amount":2468019.0,"comparison":"Original budget to audited outcome","percent_changed":22.18},{"item":"Rental income","amount":-1153845.0,"comparison":"Original to adjusted budget","percent_changed":-60.36},{"item":"Rental income","amount":-576456.0,"comparison":"Original budget to audited outcome","percent_changed":-30.15},{"item":"Service Charges","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Service Charges","amount":-708125.0,"comparison":"Original budget to audited outcome","percent_changed":-33.91}],"2024":[{"item":"Fines","amount":-300000.0,"comparison":"Original to adjusted budget","percent_changed":-26.79},{"item":"Fines","amount":-584101.0,"comparison":"Original budget to audited outcome","percent_changed":-52.15},{"item":"Government Transfers","amount":-557000.0,"comparison":"Original to adjusted budget","percent_changed":-0.27},{"item":"Government Transfers","amount":-86345.0,"comparison":"Original budget to audited outcome","percent_changed":-0.04},{"item":"Interest and investments","amount":2000000.0,"comparison":"Original to adjusted budget","percent_changed":27.08},{"item":"Interest and investments","amount":7773473.0,"comparison":"Original budget to audited outcome","percent_changed":105.24},{"item":"Licenses and Permits","amount":58375.0,"comparison":"Original to adjusted budget","percent_changed":1.73},{"item":"Licenses and Permits","amount":-1066961.0,"comparison":"Original budget to audited outcome","percent_changed":-31.64},{"item":"Other","amount":2069750.0,"comparison":"Original to adjusted budget","percent_changed":11.53},{"item":"Other","amount":-16264014.0,"comparison":"Original budget to audited outcome","percent_changed":-90.57},{"item":"Property rates","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Property rates","amount":3322520.0,"comparison":"Original budget to audited outcome","percent_changed":25.05},{"item":"Rental income","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Rental income","amount":261275.0,"comparison":"Original budget to audited outcome","percent_changed":28.05},{"item":"Service Charges","amount":-300000.0,"comparison":"Original to adjusted budget","percent_changed":-11.93},{"item":"Service Charges","amount":-1058907.0,"comparison":"Original budget to audited outcome","percent_changed":-42.12}]},"income_time_series":[{"amount":243365270.0,"budget_phase":"Adjusted Budget","financial_year":2021,"amount_type.code":"ADJB"},{"amount":217150165.0,"budget_phase":"Adjusted Budget","financial_year":2022,"amount_type.code":"ADJB"},{"amount":240615186.0,"budget_phase":"Adjusted Budget","financial_year":2023,"amount_type.code":"ADJB"},{"amount":255611306.0,"budget_phase":"Adjusted Budget","financial_year":2024,"amount_type.code":"ADJB"},{"amount":226255642.0,"budget_phase":"Audited Actual","financial_year":2021,"amount_type.code":"AUDA"},{"amount":206648936.0,"budget_phase":"Audited Actual","financial_year":2022,"amount_type.code":"AUDA"},{"amount":228066770.0,"budget_phase":"Audited Actual","financial_year":2023,"amount_type.code":"AUDA"},{"amount":244937121.0,"budget_phase":"Audited Actual","financial_year":2024,"amount_type.code":"AUDA"},{"amount":252177184.0,"budget_phase":"Audited Actual","financial_year":2025,"amount_type.code":"AUDA"},{"amount":272505044.0,"budget_phase":"Forecast 1 year ahead of budget year","financial_year":2026,"amount_type.code":"IBY1"},{"amount":263905011.0,"budget_phase":"Forecast 2 years ahead of budget year","financial_year":2027,"amount_type.code":"IBY2"},{"amount":212906296.0,"budget_phase":"Original Budget","financial_year":2021,"amount_type.code":"ORGB"},{"amount":217254679.0,"budget_phase":"Original Budget","financial_year":2022,"amount_type.code":"ORGB"},{"amount":242262786.0,"budget_phase":"Original Budget","financial_year":2023,"amount_type.code":"ORGB"},{"amount":252640181.0,"budget_phase":"Original Budget","financial_year":2024,"amount_type.code":"ORGB"},{"amount":273940312.0,"budget_phase":"Original Budget","financial_year":2025,"amount_type.code":"ORGB"}],"spending_adjustments":{"2021":[{"item":"Contracted services","amount":7107792.0,"comparison":"Original to adjusted budget","percent_changed":57.35},{"item":"Contracted services","amount":1546861.0,"comparison":"Original budget to audited outcome","percent_changed":12.48},{"item":"Employee related costs","amount":15494593.0,"comparison":"Original to adjusted budget","percent_changed":12.06},{"item":"Employee related costs","amount":2200998.0,"comparison":"Original budget to audited outcome","percent_changed":1.71},{"item":"Other","amount":12706566.0,"comparison":"Original to adjusted budget","percent_changed":21.86},{"item":"Other","amount":39705546.0,"comparison":"Original budget to audited outcome","percent_changed":68.3},{"item":"Remuneration of councillors","amount":null,"comparison":"Original to adjusted budget","percent_changed":null},{"item":"Remuneration of councillors","amount":24226.0,"comparison":"Original budget to audited outcome","percent_changed":0.14},{"item":"Transfers and subsidies","amount":500000.0,"comparison":"Original to adjusted budget","percent_changed":10.88},{"item":"Transfers and subsidies","amount":1334765.0,"comparison":"Original budget to audited outcome","percent_changed":29.04}]},"spending_time_series":[{"amount":239363456.0,"budget_phase":"Adjusted Budget","financial_year":2021,"amount_type.code":"ADJB"},{"amount":244860604.0,"budget_phase":"Adjusted Budget","financial_year":2022,"amount_type.code":"ADJB"},{"amount":262736868.0,"budget_phase":"Adjusted Budget","financial_year":2023,"amount_type.code":"ADJB"},{"amount":278873456.0,"budget_phase":"Adjusted Budget","financial_year":2024,"amount_type.code":"ADJB"},{"amount":265696804.0,"budget_phase":"Audited Actual","financial_year":2021,"amount_type.code":"AUDA"},{"amount":270594901.0,"budget_phase":"Audited Actual","financial_year":2022,"amount_type.code":"AUDA"},{"amount":272946771.0,"budget_phase":"Audited Actual","financial_year":2023,"amount_type.code":"AUDA"},{"amount":343139526.0,"budget_phase":"Audited Actual","financial_year":2024,"amount_type.code":"AUDA"},{"amount":340271246.0,"budget_phase":"Audited Actual","financial_year":2025,"amount_type.code":"AUDA"},{"amount":285942847.0,"budget_phase":"Forecast 1 year ahead of budget year","financial_year":2026,"amount_type.code":"IBY1"},{"amount":298889952.0,"budget_phase":"Forecast 2 years ahead of budget year","financial_year":2027,"amount_type.code":"IBY2"},{"amount":220884408.0,"budget_phase":"Original Budget","financial_year":2021,"amount_type.code":"ORGB"},{"amount":235000630.0,"budget_phase":"Original Budget","financial_year":2022,"amount_type.code":"ORGB"},{"amount":233575288.0,"budget_phase":"Original Budget","financial_year":2023,"amount_type.code":"ORGB"},{"amount":272817456.0,"budget_phase":"Original Budget","financial_year":2024,"amount_type.code":"ORGB"},{"amount":273630062.0,"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":-74.96,"overunder":"under","cube_version":"v2"},{"date":2023,"rating":"bad","result":-74.81,"overunder":"under","cube_version":"v2"},{"date":2022,"rating":"bad","result":-29.71,"overunder":"under","cube_version":"v2"},{"date":2021,"rating":"bad","result":-50.07,"overunder":"under","cube_version":"v2"}],"formula":{"text":"= ((Actual Capital Expenditure - Budgeted Capital Expenditure) / Budgeted Capital Expenditure) * 100","actual":["=","(","(",{"cube":"capital","item_codes":["4100"],"amount_type":"AUDA"},"-",{"cube":"capital","item_codes":["4100"],"amount_type":"ADJB"},")","/",{"cube":"capital","item_codes":["4100"],"amount_type":"ADJB"},")","*","100"]},"last_year":2024,"formula_v2":{"text":"= ((Actual Capital Expenditure - Budgeted Capital Expenditure) / Budgeted Capital Expenditure) * 100","actual":["=","(","(",{"cube":"capital_v2","amount_type":"AUDA","item_description":"capital type code NEW, RENEWAL, UPGRADING"},"-",{"cube":"capital_v2","amount_type":"ADJB","item_description":"capital type code NEW, RENEWAL, UPGRADING"},")","/",{"cube":"capital_v2","amount_type":"ADJB","item_description":"capital type code NEW, RENEWAL, UPGRADING"},")","*","100"]},"result_type":"%"},"local_revenue_breakdown":{"ref":{"url":"http://mfma.treasury.gov.za/Media_Releases/LGESDiscussions/Pages/default.aspx","title":"Local Government Equitable Share"},"values":[{"date":"2024","item":"Property rates","amount":16585178.0,"amount_type":"AUDA"},{"date":"2024","item":"Service Charges","amount":1455149.0,"amount_type":"AUDA"},{"date":"2024","item":"Rental income","amount":1192742.0,"amount_type":"AUDA"},{"date":"2024","item":"Interest and investments","amount":15159618.0,"amount_type":"AUDA"},{"date":"2024","item":"Fines","amount":535899.0,"amount_type":"AUDA"},{"date":"2024","item":"Licenses and Permits","amount":2305539.0,"amount_type":"AUDA"},{"date":"2024","item":"Agency services","amount":1086856.0,"amount_type":"AUDA"},{"date":"2024","item":"Other","amount":606085.0,"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":45.82},{"date":2023,"rating":"","result":50.06},{"date":2022,"rating":"","result":49.0},{"date":2021,"rating":"","result":49.17}],"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":23.0,"overunder":"over","cube_version":"v2"},{"date":2023,"rating":"good","result":3.9,"overunder":"over","cube_version":"v2"},{"date":2022,"rating":"ave","result":10.5,"overunder":"over","cube_version":"v2"},{"date":2021,"rating":"ave","result":11.0,"overunder":"over","cube_version":"v2"}],"formula":{"text":"= ((Actual Operating Expenditure - Budget Operating Expenditure) / Budgeted Operating Expenditure) * 100","actual":["=","(","(",{"cube":"incexp","item_codes":["4600"],"amount_type":"AUDA"},"-",{"cube":"incexp","item_codes":["4600"],"amount_type":"ADJB"},")","/",{"cube":"incexp","item_codes":["4600"],"amount_type":"ADJB"},")","*","100"]},"last_year":2024,"formula_v2":{"text":"= ((Actual Operating Expenditure - Budget Operating Expenditure) / Budgeted Operating Expenditure) * 100","actual":["=","(","(",{"cube":"incexp_v2","item_codes":["3000","3100","3200","3300","3400","3500","3600","3700","3800","3900","4000","4100","4200","4300"],"amount_type":"AUDA"},"-",{"cube":"incexp_v2","item_codes":["3000","3100","3200","3300","3400","3500","3600","3700","3800","3900","4000","4100","4200","4300"],"amount_type":"ADJB"},")","/",{"cube":"incexp_v2","item_codes":["3000","3100","3200","3300","3400","3500","3600","3700","3800","3900","4000","4100","4200","4300"],"amount_type":"ADJB"},")","*","100"]},"result_type":"%"},"repairs_maintenance_spending":{"ref":{"url":"http://mfma.treasury.gov.za/Circulars/Pages/Circular71.aspx","title":"Circular 71"},"values":[{"date":2024,"rating":"bad","result":1.21,"cube_version":"v2"},{"date":2023,"rating":"bad","result":0.89,"cube_version":"v2"},{"date":2022,"rating":"bad","result":0.79,"cube_version":"v2"},{"date":2021,"rating":"bad","result":1.01,"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":9.3},{"date":2023,"rating":"","result":7.41},{"date":2022,"rating":"","result":6.8},{"date":2021,"rating":"","result":5.25}],"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":1.46,"amount_type":"AUDA","cube_version":"v2"},{"date":"2023","year":2023,"rating":"bad","result":2.18,"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":41787366.0},{"year":2022,"value":40734544.0},{"year":2023,"value":44156622.0},{"year":2024,"value":49203225.0},{"year":2025,"value":54697011.0}],"category":"Community & Social Services"},{"values":[{"year":2021,"value":36858.0},{"year":2022,"value":161054.0},{"year":2023,"value":209039.0},{"year":2024,"value":164368.0},{"year":2025,"value":53561.0}],"category":"Electricity "},{"values":[{"year":2021,"value":181259670.0},{"year":2022,"value":178859805.0},{"year":2023,"value":157435114.0},{"year":2024,"value":232424318.0},{"year":2025,"value":225058716.0}],"category":"Governance, Administration, Planning and Development"},{"values":[{"year":2021,"value":309628.0},{"year":2022,"value":99120.0},{"year":2023,"value":68682.0},{"year":2024,"value":118927.0},{"year":2025,"value":232658.0}],"category":"Health"},{"values":[{"year":2022,"value":3405304.0},{"year":2023,"value":2255884.0}],"category":"Other"},{"values":[{"year":2021,"value":36482499.0},{"year":2022,"value":40049546.0},{"year":2023,"value":61673965.0},{"year":2024,"value":51823850.0},{"year":2025,"value":48506281.0}],"category":"Road Transport"},{"values":[{"year":2021,"value":913184.0}],"category":"Sport And Recreation"},{"values":[{"year":2021,"value":4907599.0},{"year":2022,"value":7285528.0},{"year":2023,"value":7147465.0},{"year":2024,"value":9404838.0},{"year":2025,"value":11723019.0}],"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":"EC135"},"muni_contact":{"url":"http://Www.Intsikayethu.Gov.Za","phone_number":"047 874 8700","street_address_1":"Main Building","street_address_2":"201 Main Street","street_address_3":"Cofimvaba","street_address_4":"5380"},"mayoral_staff":{"officials":[{"name":"Kanyiswa Mdleleni","role":"Mayor/Executive Mayor","email":"kanyiswa72@gmail.com","title":"Ms","secretary":{"name":"Z. Pomolo","role":"Secretary of Mayor/Executive Mayor","email":"zpomolo1@gmail.com","title":"Ms","fax_number":"047 874 0237","office_phone":"047 874 8706"},"fax_number":"047 874 0237","office_phone":"047 874 8704"},{"name":"Mthembu Mabono","role":"Municipal Manager","email":"mabono255@gmail.com","title":"Mr","secretary":{"name":"Nondumiso Jama","role":"Secretary of Municipal Manager","email":"jaman@intsikayethu.gov.za","title":"Ms","fax_number":"047 874 0575","office_phone":"047 874 8703"},"fax_number":"047 874 0575","office_phone":"047 874 8708"},{"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":"Noncedo Combo","role":"Chief Financial Officer","email":"combononcedo@gmail.com","title":"Ms","secretary":{"name":"Lindiwe Mazaza","role":"Secretary of Financial Manager","email":"mazazal@intsikayethu.gov.za","title":"Mrs","fax_number":"047 874 0010","office_phone":"047 874 8789"},"fax_number":" ","office_phone":"047 874 8719"}],"updated_date":"October 2026"},"audit_opinions":{"values":[{"date":2024,"rating":"qualified","result":"Qualified","report_url":"https://lg.treasury.gov.za/supportingdocs/EC135/EC135_Audit%20Report_2024_Y_20241203T072824Z_xashimban.pdf"},{"date":2023,"rating":"unqualified_emphasis_of_matter","result":"Unqualified - Emphasis of Matter items","report_url":"https://lg.treasury.gov.za/supportingdocs/EC135/EC135_Audit%20Report_2023_Y_20231218T192211Z_sixamt.pdf"},{"date":2022,"rating":"qualified","result":"Qualified","report_url":"https://lg.treasury.gov.za/supportingdocs/EC135/EC135_Audit%20Report_2022_Y_20221201T100913Z_xashimban.pdf"},{"date":2021,"rating":"qualified","result":"Qualified","report_url":"https://lg.treasury.gov.za/supportingdocs/EC135/EC135_Audit%20Report_2021_Y_20220204T124527Z_xashimban.pdf"}]}}