{"indicators":{"grants":{"totals":{"2021":{"ACT":{"equitable_share":11251593.0,"national_conditional_grants":10222107.0},"ORGB":{"equitable_share":71988000.0,"national_conditional_grants":28176000.0},"SCHD":{"national_conditional_grants":25776000.0},"TRFR":{"national_conditional_grants":10138000.0}},"2022":{"ACT":{"national_conditional_grants":4449219.0},"ORGB":{"equitable_share":74331000.0,"national_conditional_grants":33780000.0},"SCHD":{"national_conditional_grants":33780000.0},"TRFR":{"national_conditional_grants":27055000.0}},"2023":{"ACT":{"national_conditional_grants":33687158.0},"ORGB":{"equitable_share":80323000.0,"provincial_transfers":1364000.0,"national_conditional_grants":44607000.0},"SCHD":{"national_conditional_grants":44607000.0},"TRFR":{"national_conditional_grants":33785000.0}},"2024":{"ACT":{"national_conditional_grants":47517953.0},"ORGB":{"equitable_share":84505000.0,"national_conditional_grants":54640000.0},"SCHD":{"national_conditional_grants":97771000.0},"TRFR":{"national_conditional_grants":85811000.0}}},"snapshot_date":{"year":2025,"quarter":"3"},"equitable_share":{"2021":[{"amount.sum":11251593.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ACT","financial_year_end.year":2021},{"amount.sum":71988000.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ORGB","financial_year_end.year":2021}],"2022":[{"amount.sum":74331000.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ORGB","financial_year_end.year":2022}],"2023":[{"amount.sum":80323000.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ORGB","financial_year_end.year":2023}],"2024":[{"amount.sum":84505000.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ORGB","financial_year_end.year":2024}]},"provincial_transfers":{"2023":[{"amount.sum":864000.0,"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":238572.0,"grant.code":"DRCG","grant.label":"Municipal Disaster Recovery Grant","amount_type.code":"ACT","financial_year_end.year":2021},{"amount.sum":596000.0,"grant.code":"DRG","grant.label":"Municipal Disaster Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":596000.0,"grant.code":"DRG","grant.label":"Municipal Disaster Grant","amount_type.code":"TRFR","financial_year_end.year":2021},{"amount.sum":1084977.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"ACT","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":2076000.0,"grant.code":"IN7G","grant.label":"Integrated National Electrification Programme (Allocation in-kind) Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":639615.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"ACT","financial_year_end.year":2021},{"amount.sum":2076000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":7333213.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"ACT","financial_year_end.year":2021},{"amount.sum":18104000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":7536000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2021},{"amount.sum":925730.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"ACT","financial_year_end.year":2021},{"amount.sum":1224000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":306000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"TRFR","financial_year_end.year":2021}],"2022":[{"amount.sum":1700000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":1700000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"TRFR","financial_year_end.year":2022},{"amount.sum":6725000.0,"grant.code":"IN7G","grant.label":"Integrated National Electrification Programme (Allocation in-kind) Grant","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":625790.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"ACT","financial_year_end.year":2022},{"amount.sum":4804000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":4804000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"TRFR","financial_year_end.year":2022},{"amount.sum":3823429.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"ACT","financial_year_end.year":2022},{"amount.sum":19009000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":19009000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2022},{"amount.sum":1542000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":1542000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"TRFR","financial_year_end.year":2022}],"2023":[{"amount.sum":1700001.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"ACT","financial_year_end.year":2023},{"amount.sum":1700000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":1700000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"TRFR","financial_year_end.year":2023},{"amount.sum":10822000.0,"grant.code":"IN7G","grant.label":"Integrated National Electrification Programme (Allocation in-kind) Grant","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":10234157.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"ACT","financial_year_end.year":2023},{"amount.sum":10332000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":10332000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"TRFR","financial_year_end.year":2023},{"amount.sum":20231000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"ACT","financial_year_end.year":2023},{"amount.sum":20231000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":20231000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2023},{"amount.sum":1522000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"ACT","financial_year_end.year":2023},{"amount.sum":1522000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":1522000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"TRFR","financial_year_end.year":2023}],"2024":[{"amount.sum":10443742.0,"grant.code":"DRCG","grant.label":"Municipal Disaster Recovery Grant","amount_type.code":"ACT","financial_year_end.year":2024},{"amount.sum":47326000.0,"grant.code":"DRCG","grant.label":"Municipal Disaster Recovery Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":47326000.0,"grant.code":"DRCG","grant.label":"Municipal Disaster Recovery Grant","amount_type.code":"TRFR","financial_year_end.year":2024},{"amount.sum":3940027.0,"grant.code":"DRG","grant.label":"Municipal Disaster Grant","amount_type.code":"ACT","financial_year_end.year":2024},{"amount.sum":3940000.0,"grant.code":"DRG","grant.label":"Municipal Disaster Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":3940000.0,"grant.code":"DRG","grant.label":"Municipal Disaster Grant","amount_type.code":"TRFR","financial_year_end.year":2024},{"amount.sum":1699999.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"ACT","financial_year_end.year":2024},{"amount.sum":1700000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":1700000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"TRFR","financial_year_end.year":2024},{"amount.sum":11960000.0,"grant.code":"IN7G","grant.label":"Integrated National Electrification Programme (Allocation in-kind) Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":12080000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"ACT","financial_year_end.year":2024},{"amount.sum":12080000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":12080000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"TRFR","financial_year_end.year":2024},{"amount.sum":18146185.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"ACT","financial_year_end.year":2024},{"amount.sum":19557000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":19557000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2024},{"amount.sum":1208000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"ACT","financial_year_end.year":2024},{"amount.sum":1208000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":1208000.0,"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":"bad","result":-60590861.0,"cube_version":"v2"},{"date":2023,"rating":"good","result":869635940.0,"cube_version":"v2"},{"date":2022,"rating":"good","result":161021249.0,"cube_version":"v2"},{"date":2021,"rating":"good","result":139789525.0,"cube_version":"v2"}],"formula":{"text":"= Cash available at year end","actual":["=",{"cube":"cflow","item_codes":["4200"],"amount_type":"AUDA"}]},"last_year":2024,"formula_v2":{"text":"= Cash available at year end","actual":["=",{"cube":"cflow_v2","item_codes":["0430"],"amount_type":"AUDA"}]},"result_type":"R"},"cash_coverage":{"ref":{"url":"http://mfma.treasury.gov.za/Media_Releases/The%20state%20of%20local%20government%20finances/Pages/default.aspx","title":"State of Local Government Finances"},"values":[{"date":2024,"rating":"bad","result":0,"cube_version":"v2"},{"date":2023,"rating":"good","result":73.7,"cube_version":"v2"},{"date":2022,"rating":"good","result":15.7,"cube_version":"v2"},{"date":2021,"rating":"good","result":15.2,"cube_version":"v2"}],"formula":{"text":"= Cash available at year end / Operating Expenditure per month","actual":["=",{"cube":"cflow","item_codes":["4200"],"amount_type":"AUDA"},"/","(",{"cube":"incexp","item_codes":["4600"],"amount_type":"AUDA"},"/","12",")"]},"last_year":2024,"formula_v2":{"text":"= Cash available at year end / Operating Expenditure per month","actual":["=",{"cube":"cflow_v2","item_codes":["0430"],"amount_type":"AUDA"},"/","(",{"cube":"incexp_v2","item_codes":["3000","3100","3200","3300","3400","3500","3600","3700","3800","3900","4000","4100","4200","4300"],"amount_type":"AUDA"},"/","12",")"]},"result_type":"months"},"current_ratio":{"ref":{"url":"http://mfma.treasury.gov.za/Circulars/Pages/Circular71.aspx","title":"Circular 71"},"values":[{"date":2024,"year":2024,"assets":102769881.0,"rating":"ave","result":1.09,"amount_type":"AUDA","liabilities":94375671.0,"cube_version":"v2"},{"date":2023,"year":2023,"assets":69622584.0,"rating":"ave","result":1.26,"amount_type":"AUDA","liabilities":55067293.0,"cube_version":"v2"},{"date":2022,"year":2022,"assets":56332034.0,"rating":"ave","result":1.15,"amount_type":"AUDA","liabilities":49084245.0,"cube_version":"v2"},{"date":2021,"year":2021,"assets":59256194.0,"rating":"bad","result":0.91,"amount_type":"AUDA","liabilities":65108067.0,"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":51924179.0,"date":"2024","year":2024,"rating":"bad","result":0.55,"amount_type":"ACT","liabilities":94375671.0,"cube_version":"v2","call_investment_deposits":0},{"cash":18153142.0,"date":"2023","year":2023,"rating":"bad","result":0.33,"amount_type":"ACT","liabilities":55067293.0,"cube_version":"v2","call_investment_deposits":0},{"cash":10138803.0,"date":"2022","year":2022,"rating":"bad","result":0.21,"amount_type":"ACT","liabilities":49084245.0,"cube_version":"v2","call_investment_deposits":0},{"cash":19083394.0,"date":"2021","year":2021,"rating":"bad","result":0.29,"amount_type":"ACT","liabilities":65108067.0,"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":60991384.0,"percent":40.94},"total":148987868.0,"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":87996484.0,"percent":59.06}},"uifw_expenditure":{"ref":{"url":"http://mfma.treasury.gov.za/Circulars/Pages/Circular71.aspx","title":"Circular 71"},"values":[{"date":2024,"rating":"bad","result":18.95,"cube_version":"v2"},{"date":2023,"rating":"bad","result":30.4,"cube_version":"v2"},{"date":2022,"rating":"bad","result":15.83,"cube_version":"v2"},{"date":2021,"rating":"bad","result":12.77,"cube_version":"v2"}],"formula":{"text":"= (Unauthorised, Irregular, Fruitless and Wasteful Expenditure / Actual Operating Expenditure) * 100","actual":["=","(",{"cube":"uifwexp","item_codes":["irregular","fruitless","unauthorised"]},"/",{"cube":"incexp","item_codes":["4600"],"amount_type":"AUDA"},")","*","100"]},"last_year":2024,"formula_v2":{"text":"= (Unauthorised, Irregular, Fruitless and Wasteful Expenditure / Actual Operating Expenditure) * 100","actual":["=","(",{"cube":"uifwexp","item_codes":["irregular","fruitless","unauthorised"]},"/",{"cube":"incexp_v2","item_codes":["3000","3100","3200","3300","3400","3500","3600","3700","3800","3900","4000","4100","4200","4300"],"amount_type":"AUDA"},")","*","100"]},"result_type":"%"},"income_adjustments":{"2021":[{"item":"Fines","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Fines","amount":-1398805.0,"comparison":"Original budget to audited outcome","percent_changed":-96.07},{"item":"Government Transfers","amount":12960831.0,"comparison":"Original to adjusted budget","percent_changed":16.38},{"item":"Government Transfers","amount":9680699.0,"comparison":"Original budget to audited outcome","percent_changed":12.23},{"item":"Interest and investments","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Interest and investments","amount":-1011307.0,"comparison":"Original budget to audited outcome","percent_changed":-17.64},{"item":"Licenses and Permits","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Licenses and Permits","amount":426876.0,"comparison":"Original budget to audited outcome","percent_changed":168.68},{"item":"Other","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Other","amount":6314547.0,"comparison":"Original budget to audited outcome","percent_changed":213.11},{"item":"Property rates","amount":-3765600.0,"comparison":"Original to adjusted budget","percent_changed":-30.0},{"item":"Property rates","amount":-7058291.0,"comparison":"Original budget to audited outcome","percent_changed":-56.23},{"item":"Rental income","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Rental income","amount":-1070570.0,"comparison":"Original budget to audited outcome","percent_changed":-79.5},{"item":"Service Charges","amount":500000.0,"comparison":"Original to adjusted budget","percent_changed":3.08},{"item":"Service Charges","amount":-3198540.0,"comparison":"Original budget to audited outcome","percent_changed":-19.71}],"2022":[{"item":"Fines","amount":3.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Fines","amount":-1496703.0,"comparison":"Original budget to audited outcome","percent_changed":-98.94},{"item":"Government Transfers","amount":12.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Government Transfers","amount":-122042.0,"comparison":"Original budget to audited outcome","percent_changed":-0.15},{"item":"Interest and investments","amount":8.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Interest and investments","amount":2102769.0,"comparison":"Original budget to audited outcome","percent_changed":35.3},{"item":"Licenses and Permits","amount":3.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Licenses and Permits","amount":694764.0,"comparison":"Original budget to audited outcome","percent_changed":264.24},{"item":"Other","amount":26.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Other","amount":-1321950.0,"comparison":"Original budget to audited outcome","percent_changed":-42.93},{"item":"Property rates","amount":10.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Property rates","amount":-2195345.0,"comparison":"Original budget to audited outcome","percent_changed":-23.97},{"item":"Rental income","amount":7.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Rental income","amount":-721863.0,"comparison":"Original budget to audited outcome","percent_changed":-51.59},{"item":"Service Charges","amount":12.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Service Charges","amount":1211537.0,"comparison":"Original budget to audited outcome","percent_changed":6.83}],"2023":[{"item":"Fines","amount":-1410633.0,"comparison":"Original to adjusted budget","percent_changed":-98.6},{"item":"Fines","amount":-1415083.0,"comparison":"Original budget to audited outcome","percent_changed":-98.91},{"item":"Government Transfers","amount":-100780.0,"comparison":"Original to adjusted budget","percent_changed":-0.12},{"item":"Government Transfers","amount":-1585235.0,"comparison":"Original budget to audited outcome","percent_changed":-1.86},{"item":"Interest and investments","amount":1770879.0,"comparison":"Original to adjusted budget","percent_changed":28.62},{"item":"Interest and investments","amount":5457725.0,"comparison":"Original budget to audited outcome","percent_changed":88.19},{"item":"Licenses and Permits","amount":511754.0,"comparison":"Original to adjusted budget","percent_changed":187.33},{"item":"Licenses and Permits","amount":924067.0,"comparison":"Original budget to audited outcome","percent_changed":338.25},{"item":"Other","amount":-479820.0,"comparison":"Original to adjusted budget","percent_changed":-14.85},{"item":"Other","amount":-3850648.0,"comparison":"Original budget to audited outcome","percent_changed":-119.16},{"item":"Property rates","amount":-8.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Property rates","amount":675632.0,"comparison":"Original budget to audited outcome","percent_changed":10.19},{"item":"Rental income","amount":-7.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Rental income","amount":-208914.0,"comparison":"Original budget to audited outcome","percent_changed":-74.64},{"item":"Service Charges","amount":3489501.0,"comparison":"Original to adjusted budget","percent_changed":20.73},{"item":"Service Charges","amount":5132442.0,"comparison":"Original budget to audited outcome","percent_changed":30.49}],"2024":[{"item":"Fines","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Fines","amount":32490.0,"comparison":"Original budget to audited outcome","percent_changed":154.27},{"item":"Government Transfers","amount":65000.0,"comparison":"Original to adjusted budget","percent_changed":0.07},{"item":"Government Transfers","amount":-964466.0,"comparison":"Original budget to audited outcome","percent_changed":-1.08},{"item":"Interest and investments","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Interest and investments","amount":4393282.0,"comparison":"Original budget to audited outcome","percent_changed":52.42},{"item":"Licenses and Permits","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Licenses and Permits","amount":-436408.0,"comparison":"Original budget to audited outcome","percent_changed":-23.36},{"item":"Other","amount":83952.0,"comparison":"Original to adjusted budget","percent_changed":6.12},{"item":"Other","amount":10468429.0,"comparison":"Original budget to audited outcome","percent_changed":763.62},{"item":"Property rates","amount":1074364.0,"comparison":"Original to adjusted budget","percent_changed":15.39},{"item":"Property rates","amount":636051.0,"comparison":"Original budget to audited outcome","percent_changed":9.11},{"item":"Rental income","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Rental income","amount":301597.0,"comparison":"Original budget to audited outcome","percent_changed":102.33},{"item":"Service Charges","amount":1198199.0,"comparison":"Original to adjusted budget","percent_changed":5.19},{"item":"Service Charges","amount":3595364.0,"comparison":"Original budget to audited outcome","percent_changed":15.58}]},"income_time_series":[{"amount":129354560.0,"budget_phase":"Adjusted Budget","financial_year":2021,"amount_type.code":"ADJB"},{"amount":118215596.0,"budget_phase":"Adjusted Budget","financial_year":2022,"amount_type.code":"ADJB"},{"amount":123803721.0,"budget_phase":"Adjusted Budget","financial_year":2023,"amount_type.code":"ADJB"},{"amount":133383044.0,"budget_phase":"Adjusted Budget","financial_year":2024,"amount_type.code":"ADJB"},{"amount":122343938.0,"budget_phase":"Audited Actual","financial_year":2021,"amount_type.code":"AUDA"},{"amount":116366682.0,"budget_phase":"Audited Actual","financial_year":2022,"amount_type.code":"AUDA"},{"amount":125152821.0,"budget_phase":"Audited Actual","financial_year":2023,"amount_type.code":"AUDA"},{"amount":148987868.0,"budget_phase":"Audited Actual","financial_year":2024,"amount_type.code":"AUDA"},{"amount":161903986.0,"budget_phase":"Audited Actual","financial_year":2025,"amount_type.code":"AUDA"},{"amount":150461927.0,"budget_phase":"Forecast 1 year ahead of budget year","financial_year":2026,"amount_type.code":"IBY1"},{"amount":179588039.0,"budget_phase":"Forecast 2 years ahead of budget year","financial_year":2027,"amount_type.code":"IBY2"},{"amount":119659329.0,"budget_phase":"Original Budget","financial_year":2021,"amount_type.code":"ORGB"},{"amount":118215515.0,"budget_phase":"Original Budget","financial_year":2022,"amount_type.code":"ORGB"},{"amount":120022835.0,"budget_phase":"Original Budget","financial_year":2023,"amount_type.code":"ORGB"},{"amount":130961529.0,"budget_phase":"Original Budget","financial_year":2024,"amount_type.code":"ORGB"},{"amount":148075277.0,"budget_phase":"Original Budget","financial_year":2025,"amount_type.code":"ORGB"}],"spending_adjustments":{"2021":[{"item":"Bulk purchases","amount":-480000.0,"comparison":"Original to adjusted budget","percent_changed":-3.69},{"item":"Bulk purchases","amount":404450.0,"comparison":"Original budget to audited outcome","percent_changed":3.11},{"item":"Contracted services","amount":2348000.0,"comparison":"Original to adjusted budget","percent_changed":13.24},{"item":"Contracted services","amount":-627728.0,"comparison":"Original budget to audited outcome","percent_changed":-3.54},{"item":"Employee related costs","amount":-816995.0,"comparison":"Original to adjusted budget","percent_changed":-2.24},{"item":"Employee related costs","amount":3011646.0,"comparison":"Original budget to audited outcome","percent_changed":8.26},{"item":"Finance charges","amount":400000.0,"comparison":"Original to adjusted budget","percent_changed":284.68},{"item":"Finance charges","amount":-21627.0,"comparison":"Original budget to audited outcome","percent_changed":-15.39},{"item":"Other","amount":11385257.0,"comparison":"Original to adjusted budget","percent_changed":54.88},{"item":"Other","amount":12075262.0,"comparison":"Original budget to audited outcome","percent_changed":58.21},{"item":"Remuneration of councillors","amount":-436261.0,"comparison":"Original to adjusted budget","percent_changed":-8.12},{"item":"Remuneration of councillors","amount":1727767.0,"comparison":"Original budget to audited outcome","percent_changed":32.17}],"2024":[{"item":"Bulk purchases","amount":101384.0,"comparison":"Original to adjusted budget","percent_changed":0.56},{"item":"Bulk purchases","amount":2707461.0,"comparison":"Original budget to audited outcome","percent_changed":15.05},{"item":"Contracted services","amount":7822805.0,"comparison":"Original to adjusted budget","percent_changed":47.89},{"item":"Contracted services","amount":7638271.0,"comparison":"Original budget to audited outcome","percent_changed":46.76},{"item":"Employee related costs","amount":3455489.0,"comparison":"Original to adjusted budget","percent_changed":7.82},{"item":"Employee related costs","amount":5199202.0,"comparison":"Original budget to audited outcome","percent_changed":11.77},{"item":"Finance charges","amount":-238900.0,"comparison":"Original to adjusted budget","percent_changed":-67.72},{"item":"Finance charges","amount":4797470.0,"comparison":"Original budget to audited outcome","percent_changed":1360.0},{"item":"Other","amount":-7114678.0,"comparison":"Original to adjusted budget","percent_changed":-18.27},{"item":"Other","amount":28596332.0,"comparison":"Original budget to audited outcome","percent_changed":73.45},{"item":"Remuneration of councillors","amount":497811.0,"comparison":"Original to adjusted budget","percent_changed":6.8},{"item":"Remuneration of councillors","amount":841219.0,"comparison":"Original budget to audited outcome","percent_changed":11.49},{"item":"Transfers and subsidies","amount":706000.0,"comparison":"Original to adjusted budget","percent_changed":141.2},{"item":"Transfers and subsidies","amount":11035508.0,"comparison":"Original budget to audited outcome","percent_changed":2207.1}]},"spending_time_series":[{"amount":105879976.0,"budget_phase":"Adjusted Budget","financial_year":2021,"amount_type.code":"ADJB"},{"amount":102186284.0,"budget_phase":"Adjusted Budget","financial_year":2022,"amount_type.code":"ADJB"},{"amount":109809467.0,"budget_phase":"Adjusted Budget","financial_year":2023,"amount_type.code":"ADJB"},{"amount":130845683.0,"budget_phase":"Adjusted Budget","financial_year":2024,"amount_type.code":"ADJB"},{"amount":110049745.0,"budget_phase":"Audited Actual","financial_year":2021,"amount_type.code":"AUDA"},{"amount":123331342.0,"budget_phase":"Audited Actual","financial_year":2022,"amount_type.code":"AUDA"},{"amount":141670037.0,"budget_phase":"Audited Actual","financial_year":2023,"amount_type.code":"AUDA"},{"amount":186431235.0,"budget_phase":"Audited Actual","financial_year":2024,"amount_type.code":"AUDA"},{"amount":175706322.0,"budget_phase":"Audited Actual","financial_year":2025,"amount_type.code":"AUDA"},{"amount":147537021.0,"budget_phase":"Forecast 1 year ahead of budget year","financial_year":2026,"amount_type.code":"IBY1"},{"amount":162567773.0,"budget_phase":"Forecast 2 years ahead of budget year","financial_year":2027,"amount_type.code":"IBY2"},{"amount":93479975.0,"budget_phase":"Original Budget","financial_year":2021,"amount_type.code":"ORGB"},{"amount":109741852.0,"budget_phase":"Original Budget","financial_year":2022,"amount_type.code":"ORGB"},{"amount":109108898.0,"budget_phase":"Original Budget","financial_year":2023,"amount_type.code":"ORGB"},{"amount":125615772.0,"budget_phase":"Original Budget","financial_year":2024,"amount_type.code":"ORGB"},{"amount":145471522.0,"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":-65.92,"overunder":"under","cube_version":"v2"},{"date":2023,"rating":"bad","result":-64.68,"overunder":"under","cube_version":"v2"},{"date":2022,"rating":"bad","result":-17.81,"overunder":"under","cube_version":"v2"},{"date":2021,"rating":"bad","result":-26.15,"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":7617583.0,"amount_type":"AUDA"},{"date":"2024","item":"Service Charges","amount":26678867.0,"amount_type":"AUDA"},{"date":"2024","item":"Rental income","amount":596326.0,"amount_type":"AUDA"},{"date":"2024","item":"Interest and investments","amount":12774345.0,"amount_type":"AUDA"},{"date":"2024","item":"Fines","amount":53550.0,"amount_type":"AUDA"},{"date":"2024","item":"Licenses and Permits","amount":1431382.0,"amount_type":"AUDA"},{"date":"2024","item":"Agency services","amount":681487.0,"amount_type":"AUDA"},{"date":"2024","item":"Other","amount":11157844.0,"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":26.49},{"date":2023,"rating":"","result":31.9},{"date":2022,"rating":"","result":34.58},{"date":2021,"rating":"","result":35.88}],"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":42.5,"overunder":"over","cube_version":"v2"},{"date":2023,"rating":"bad","result":29.0,"overunder":"over","cube_version":"v2"},{"date":2022,"rating":"bad","result":20.7,"overunder":"over","cube_version":"v2"},{"date":2021,"rating":"good","result":3.9,"overunder":"over","cube_version":"v2"}],"formula":{"text":"= ((Actual Operating Expenditure - Budget Operating Expenditure) / Budgeted Operating Expenditure) * 100","actual":["=","(","(",{"cube":"incexp","item_codes":["4600"],"amount_type":"AUDA"},"-",{"cube":"incexp","item_codes":["4600"],"amount_type":"ADJB"},")","/",{"cube":"incexp","item_codes":["4600"],"amount_type":"ADJB"},")","*","100"]},"last_year":2024,"formula_v2":{"text":"= ((Actual Operating Expenditure - Budget Operating Expenditure) / Budgeted Operating Expenditure) * 100","actual":["=","(","(",{"cube":"incexp_v2","item_codes":["3000","3100","3200","3300","3400","3500","3600","3700","3800","3900","4000","4100","4200","4300"],"amount_type":"AUDA"},"-",{"cube":"incexp_v2","item_codes":["3000","3100","3200","3300","3400","3500","3600","3700","3800","3900","4000","4100","4200","4300"],"amount_type":"ADJB"},")","/",{"cube":"incexp_v2","item_codes":["3000","3100","3200","3300","3400","3500","3600","3700","3800","3900","4000","4100","4200","4300"],"amount_type":"ADJB"},")","*","100"]},"result_type":"%"},"repairs_maintenance_spending":{"ref":{"url":"http://mfma.treasury.gov.za/Circulars/Pages/Circular71.aspx","title":"Circular 71"},"values":[{"date":2024,"rating":"bad","result":2.42,"cube_version":"v2"},{"date":2023,"rating":"bad","result":0.61,"cube_version":"v2"},{"date":2022,"rating":"bad","result":0.43,"cube_version":"v2"},{"date":2021,"rating":"bad","result":0.38,"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":12.86},{"date":2023,"rating":"","result":9.09},{"date":2022,"rating":"","result":11.66},{"date":2021,"rating":"","result":15.54}],"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":"good","result":269.45,"amount_type":"AUDA","cube_version":"v2"},{"date":"2022","year":2022,"rating":"bad","result":53.7,"amount_type":"AUDA","cube_version":"v2"},{"date":"2021","year":2021,"rating":"bad","result":61.75,"amount_type":"AUDA","cube_version":"v2"}],"formula":{"text":"= (Collected Revenue / Billed Revenue) * 100","actual":["=","(",{"cube":"cflow","item_codes":["3010","3030","3040","3050","3060","3070","3100"],"amount_type":"AUDA"},"/",{"cube":"incexp","item_codes":["0200","0400","1000","less item code","2000"],"amount_type":"AUDA"},")","*","100"]},"last_year":2024,"formula_v2":{"text":"= (Collected Revenue / Billed Revenue) * 100","actual":["=","(",{"cube":"cflow_v2","item_codes":["0120","0130","0280"],"amount_type":"AUDA"},"/",{"cube":"incexp_v2","item_codes":["1800","0300","0400","0500","0600","1400","1100","1000"],"amount_type":"AUDA"},")","*","100"]},"result_type":"%"},"expenditure_functional_breakdown":{"ref":{"url":"http://mfma.treasury.gov.za/Media_Releases/LGESDiscussions/Pages/default.aspx","title":"Local Government Equitable Share"},"values":[{"values":[{"year":2021,"value":16334692.0},{"year":2022,"value":4279124.0},{"year":2023,"value":7024760.0},{"year":2024,"value":10903950.0},{"year":2025,"value":13429109.0}],"category":"Community & Social Services"},{"values":[{"year":2021,"value":16782737.0},{"year":2022,"value":21899153.0},{"year":2023,"value":19575643.0},{"year":2024,"value":35500941.0},{"year":2025,"value":33125419.0}],"category":"Electricity "},{"values":[{"year":2021,"value":67415972.0},{"year":2022,"value":83251842.0},{"year":2023,"value":100567430.0},{"year":2024,"value":113035205.0},{"year":2025,"value":87665246.0}],"category":"Governance, Administration, Planning and Development"},{"values":[{"year":2021,"value":442112.0},{"year":2022,"value":448653.0},{"year":2023,"value":934274.0},{"year":2024,"value":172103.0}],"category":"Housing"},{"values":[{"year":2024,"value":1036994.0}],"category":"Other"},{"values":[{"year":2021,"value":3051102.0},{"year":2022,"value":7325861.0},{"year":2023,"value":7549827.0},{"year":2024,"value":13482099.0},{"year":2025,"value":10286138.0}],"category":"Road Transport"},{"values":[{"year":2021,"value":239923.0}],"category":"Sport And Recreation"},{"values":[{"year":2021,"value":5783207.0},{"year":2022,"value":6126709.0},{"year":2023,"value":6018103.0},{"year":2024,"value":12299943.0},{"year":2025,"value":31224312.0}],"category":"Waste Management"},{"values":[{"year":2025,"value":-23902.0}],"category":"Waste Water 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":"EC138"},"muni_contact":{"url":"http://www.sakhisizwe.gov.za","phone_number":"047 877 5200","street_address_1":"Old Convent","street_address_2":"5557 Umtata Road","street_address_3":"Cala","street_address_4":"5455"},"mayoral_staff":{"officials":[{"name":"B PONOSHE","role":"Mayor/Executive Mayor","email":"bponoshe@gmail.com","title":"Cllr","secretary":{"name":"Nontaka Mthontsi","role":"Secretary of Mayor/Executive Mayor","email":"mtho@sakhisizwe.gov.za","title":"Ms","fax_number":"086 541 7515","office_phone":"047 877 5310"},"fax_number":"086 541 7515","office_phone":"047 877 5311"},{"name":"Sibongile Goodman Sotshongaye","role":"Municipal Manager","email":"sg648@yahoo.co.uk","title":"Mrs","secretary":{"name":"Thoko Ntlokonkulu","role":"Secretary of Municipal Manager","email":"pa@sakhisizwe.gov.za","title":"Ms","fax_number":"047 877 0000","office_phone":"047 877 5309"},"fax_number":"047 877 0000","office_phone":"047 877 5308"},{"name":"","role":"Deputy Mayor/Executive Mayor","email":"","title":"","secretary":{"name":"nontaka Mthontsi","role":"Secretary of Deputy Mayor/Executive Mayor","email":"nontakamtontsi@gmail.com","title":"Ms","fax_number":" ","office_phone":"047 877 5200"},"fax_number":"","office_phone":""},{"name":"Nontsikelo Nolawu","role":"Chief Financial Officer","email":"nontsikelelonolawu@sakhisizwe.gov.za","title":"Ms","secretary":{"name":"Thko Ntlokokonkulu","role":"Secretary of Financial Manager","email":"pa@sakhisizwe.gov.za","title":"Ms","fax_number":"047 877 0000","office_phone":"045 931 1011"},"fax_number":" ","office_phone":"045 931 1011"}],"updated_date":"October 2026"},"audit_opinions":{"values":[{"date":2024,"rating":"qualified","result":"Qualified","report_url":"https://lg.treasury.gov.za/supportingdocs/EC138/EC138_Audit%20Report_2024_Y_20241212T125007Z_pindasakhisizwemunicipality.pdf"},{"date":2023,"rating":"qualified","result":"Qualified","report_url":"https://lg.treasury.gov.za/supportingdocs/EC138/EC138_Audit%20Report_2023_Y_20231204T162447Z_pindasakhisizwemunicipality.pdf"},{"date":2022,"rating":"qualified","result":"Qualified","report_url":"https://lg.treasury.gov.za/supportingdocs/EC138/EC138_Audit%20Report_2022_Y_20221213T090943Z_pindasakhisizwemunicipality.pdf"},{"date":2021,"rating":"qualified","result":"Qualified","report_url":""}]}}