{"indicators":{"grants":{"totals":{"2021":{"ACT":{"equitable_share":20249364.0,"national_conditional_grants":5052590.0},"ORGB":{"equitable_share":129512000.0,"national_conditional_grants":68416000.0},"SCHD":{"national_conditional_grants":62416000.0},"TRFR":{"national_conditional_grants":25131000.0}},"2022":{"ACT":{"national_conditional_grants":9862945.0},"ORGB":{"equitable_share":133703000.0,"national_conditional_grants":47778000.0},"SCHD":{"national_conditional_grants":47778000.0},"TRFR":{"national_conditional_grants":33966000.0}},"2023":{"ACT":{"national_conditional_grants":-21402412.0},"ORGB":{"equitable_share":149587000.0,"provincial_transfers":34452000.0,"national_conditional_grants":51817000.0},"SCHD":{"national_conditional_grants":73695000.0},"TRFR":{"national_conditional_grants":64924000.0}},"2024":{"ACT":{"national_conditional_grants":-13351097.0},"ORGB":{"equitable_share":157487000.0,"national_conditional_grants":56718000.0},"SCHD":{"national_conditional_grants":80801000.0},"TRFR":{"national_conditional_grants":69035000.0}}},"snapshot_date":{"year":2025,"quarter":"3"},"equitable_share":{"2021":[{"amount.sum":20249364.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ACT","financial_year_end.year":2021},{"amount.sum":129512000.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ORGB","financial_year_end.year":2021}],"2022":[{"amount.sum":133703000.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ORGB","financial_year_end.year":2022}],"2023":[{"amount.sum":149587000.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ORGB","financial_year_end.year":2023}],"2024":[{"amount.sum":157487000.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ORGB","financial_year_end.year":2024}]},"provincial_transfers":{"2023":[{"amount.sum":10452000.0,"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":20000000.0,"grant.code":"0008","grant.label":"Office of the Premier","amount_type.code":"ORGB","financial_year_end.year":2023},{"amount.sum":3500000.0,"grant.code":"0009","grant.label":"Other Departments","amount_type.code":"ORGB","financial_year_end.year":2023}]},"national_conditional_grants":{"2021":[{"amount.sum":417000.0,"grant.code":"DRG","grant.label":"Municipal Disaster Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":417000.0,"grant.code":"DRG","grant.label":"Municipal Disaster Grant","amount_type.code":"TRFR","financial_year_end.year":2021},{"amount.sum":43885.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"ACT","financial_year_end.year":2021},{"amount.sum":2800000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":2800000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"TRFR","financial_year_end.year":2021},{"amount.sum":14910000.0,"grant.code":"IN7G","grant.label":"Integrated National Electrification Programme (Allocation in-kind) Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":6910000.0,"grant.code":"IN7G","grant.label":"Integrated National Electrification Programme (Allocation in-kind) Grant","amount_type.code":"TRFR","financial_year_end.year":2021},{"amount.sum":653414.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"ACT","financial_year_end.year":2021},{"amount.sum":14910000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":6910000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"TRFR","financial_year_end.year":2021},{"amount.sum":3928997.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"ACT","financial_year_end.year":2021},{"amount.sum":27005000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":7500000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2021},{"amount.sum":426294.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"ACT","financial_year_end.year":2021},{"amount.sum":2374000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":594000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"TRFR","financial_year_end.year":2021}],"2022":[{"amount.sum":1094630.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"ACT","financial_year_end.year":2022},{"amount.sum":2650000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":2650000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"TRFR","financial_year_end.year":2022},{"amount.sum":14617000.0,"grant.code":"IN7G","grant.label":"Integrated National Electrification Programme (Allocation in-kind) Grant","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":8768315.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"ACT","financial_year_end.year":2022},{"amount.sum":28524000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":29329000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2022},{"amount.sum":1987000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":1987000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"TRFR","financial_year_end.year":2022}],"2023":[{"amount.sum":5111000.0,"grant.code":"DRG","grant.label":"Municipal Disaster Grant","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":5111000.0,"grant.code":"DRG","grant.label":"Municipal Disaster Grant","amount_type.code":"TRFR","financial_year_end.year":2023},{"amount.sum":2331017.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"ACT","financial_year_end.year":2023},{"amount.sum":2650000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":2650000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"TRFR","financial_year_end.year":2023},{"amount.sum":8771000.0,"grant.code":"IN7G","grant.label":"Integrated National Electrification Programme (Allocation in-kind) Grant","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":-23733429.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"ACT","financial_year_end.year":2023},{"amount.sum":7026000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":7026000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"TRFR","financial_year_end.year":2023},{"amount.sum":47343000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":47343000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2023},{"amount.sum":2794000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":2794000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"TRFR","financial_year_end.year":2023}],"2024":[{"amount.sum":28404000.0,"grant.code":"DRCG","grant.label":"Municipal Disaster Recovery Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":28404000.0,"grant.code":"DRCG","grant.label":"Municipal Disaster Recovery Grant","amount_type.code":"TRFR","financial_year_end.year":2024},{"amount.sum":953261.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"ACT","financial_year_end.year":2024},{"amount.sum":2650000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":2650000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"TRFR","financial_year_end.year":2024},{"amount.sum":11170000.0,"grant.code":"IN7G","grant.label":"Integrated National Electrification Programme (Allocation in-kind) Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":-15646962.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"ACT","financial_year_end.year":2024},{"amount.sum":6006000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":6006000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"TRFR","financial_year_end.year":2024},{"amount.sum":1342604.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"ACT","financial_year_end.year":2024},{"amount.sum":29671000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":29671000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2024},{"amount.sum":2304000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":2304000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"TRFR","financial_year_end.year":2024},{"amount.sum":596000.0,"grant.code":"WS6G","grant.label":"Water Services Infrastructure Grant (Sched 6)","amount_type.code":"SCHD","financial_year_end.year":2024}]}},"cash_balance":{"ref":{"url":"http://mfma.treasury.gov.za/Media_Releases/The%20state%20of%20local%20government%20finances/Pages/default.aspx","title":"State of Local Government Finances"},"values":[{"date":2024,"rating":"good","result":29331436.0,"cube_version":"v2"},{"date":2023,"rating":"good","result":20986741.0,"cube_version":"v2"},{"date":2022,"rating":"good","result":11114309.0,"cube_version":"v2"},{"date":2021,"rating":"good","result":25041058.0,"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":1.6,"cube_version":"v2"},{"date":2023,"rating":"ave","result":1.1,"cube_version":"v2"},{"date":2022,"rating":"bad","result":0.7,"cube_version":"v2"},{"date":2021,"rating":"ave","result":1.4,"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":86874956.0,"rating":"bad","result":0.78,"amount_type":"AUDA","liabilities":111280450.0,"cube_version":"v2"},{"date":2023,"year":2023,"assets":90050325.0,"rating":"ave","result":1.02,"amount_type":"AUDA","liabilities":88500220.0,"cube_version":"v2"},{"date":2022,"year":2022,"assets":56179233.0,"rating":"bad","result":0.96,"amount_type":"AUDA","liabilities":58825284.0,"cube_version":"v2"},{"date":2021,"year":2021,"assets":78429502.0,"rating":"bad","result":0.9,"amount_type":"AUDA","liabilities":86986533.0,"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":24920303.0,"date":"2024","year":2024,"rating":"bad","result":0.22,"amount_type":"ACT","liabilities":111280450.0,"cube_version":"v2","call_investment_deposits":0},{"cash":23035967.0,"date":"2023","year":2023,"rating":"bad","result":0.26,"amount_type":"ACT","liabilities":88500220.0,"cube_version":"v2","call_investment_deposits":0},{"cash":10179288.0,"date":"2022","year":2022,"rating":"bad","result":0.17,"amount_type":"ACT","liabilities":58825284.0,"cube_version":"v2","call_investment_deposits":0},{"cash":35043706.0,"date":"2021","year":2021,"rating":"bad","result":0.4,"amount_type":"ACT","liabilities":86986533.0,"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":33871117.0,"percent":17.18},"total":197199279.0,"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":163328162.0,"percent":82.82}},"uifw_expenditure":{"ref":{"url":"http://mfma.treasury.gov.za/Circulars/Pages/Circular71.aspx","title":"Circular 71"},"values":[{"date":2024,"rating":"bad","result":3.2,"cube_version":"v2"},{"date":2023,"rating":"bad","result":10.66,"cube_version":"v2"},{"date":2022,"rating":"bad","result":11.59,"cube_version":"v2"},{"date":2021,"rating":"bad","result":18.73,"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":-23115.0,"comparison":"Original budget to audited outcome","percent_changed":-23.11},{"item":"Government Transfers","amount":24117956.0,"comparison":"Original to adjusted budget","percent_changed":16.55},{"item":"Government Transfers","amount":12027600.0,"comparison":"Original budget to audited outcome","percent_changed":8.25},{"item":"Interest and investments","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Interest and investments","amount":1984135.0,"comparison":"Original budget to audited outcome","percent_changed":132.28},{"item":"Licenses and Permits","amount":-1900000.0,"comparison":"Original to adjusted budget","percent_changed":-73.08},{"item":"Licenses and Permits","amount":-1231446.0,"comparison":"Original budget to audited outcome","percent_changed":-47.36},{"item":"Other","amount":3350000.0,"comparison":"Original to adjusted budget","percent_changed":35.79},{"item":"Other","amount":-3211733.0,"comparison":"Original budget to audited outcome","percent_changed":-34.31},{"item":"Property rates","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Property rates","amount":2511775.0,"comparison":"Original budget to audited outcome","percent_changed":20.82},{"item":"Rental income","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Rental income","amount":null,"comparison":"Original budget to audited outcome","percent_changed":null},{"item":"Service Charges","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Service Charges","amount":320263.0,"comparison":"Original budget to audited outcome","percent_changed":101.77}],"2022":[{"item":"Fines","amount":200000.0,"comparison":"Original to adjusted budget","percent_changed":129.95},{"item":"Fines","amount":-72973.0,"comparison":"Original budget to audited outcome","percent_changed":-47.42},{"item":"Government Transfers","amount":-136000.0,"comparison":"Original to adjusted budget","percent_changed":-0.09},{"item":"Government Transfers","amount":-3407418.0,"comparison":"Original budget to audited outcome","percent_changed":-2.38},{"item":"Interest and investments","amount":-1200000.0,"comparison":"Original to adjusted budget","percent_changed":-38.61},{"item":"Interest and investments","amount":756153.0,"comparison":"Original budget to audited outcome","percent_changed":24.33},{"item":"Licenses and Permits","amount":-200000.0,"comparison":"Original to adjusted budget","percent_changed":-16.0},{"item":"Licenses and Permits","amount":216581.0,"comparison":"Original budget to audited outcome","percent_changed":17.33},{"item":"Other","amount":5128300.0,"comparison":"Original to adjusted budget","percent_changed":42.94},{"item":"Other","amount":-10289770.0,"comparison":"Original budget to audited outcome","percent_changed":-86.15},{"item":"Property rates","amount":2034984.0,"comparison":"Original to adjusted budget","percent_changed":13.96},{"item":"Property rates","amount":2161733.0,"comparison":"Original budget to audited outcome","percent_changed":14.83},{"item":"Rental income","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Rental income","amount":-626592.0,"comparison":"Original budget to audited outcome","percent_changed":-96.14},{"item":"Service Charges","amount":315411.0,"comparison":"Original to adjusted budget","percent_changed":96.46},{"item":"Service Charges","amount":315411.0,"comparison":"Original budget to audited outcome","percent_changed":96.46}],"2023":[{"item":"Fines","amount":-260000.0,"comparison":"Original to adjusted budget","percent_changed":-70.64},{"item":"Fines","amount":-223682.0,"comparison":"Original budget to audited outcome","percent_changed":-60.77},{"item":"Government Transfers","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Government Transfers","amount":-3559907.0,"comparison":"Original budget to audited outcome","percent_changed":-2.22},{"item":"Interest and investments","amount":-8800.0,"comparison":"Original to adjusted budget","percent_changed":-0.39},{"item":"Interest and investments","amount":5002949.0,"comparison":"Original budget to audited outcome","percent_changed":220.59},{"item":"Licenses and Permits","amount":272986.0,"comparison":"Original to adjusted budget","percent_changed":24.4},{"item":"Licenses and Permits","amount":432911.0,"comparison":"Original budget to audited outcome","percent_changed":38.69},{"item":"Other","amount":42402779.0,"comparison":"Original to adjusted budget","percent_changed":242.97},{"item":"Other","amount":-15777943.0,"comparison":"Original budget to audited outcome","percent_changed":-90.41},{"item":"Property rates","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Property rates","amount":-690528.0,"comparison":"Original budget to audited outcome","percent_changed":-3.84},{"item":"Rental income","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Rental income","amount":-612019.0,"comparison":"Original budget to audited outcome","percent_changed":-90.3},{"item":"Service Charges","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Service Charges","amount":-5321.0,"comparison":"Original budget to audited outcome","percent_changed":-0.8}],"2024":[{"item":"Fines","amount":60000.0,"comparison":"Original to adjusted budget","percent_changed":30.0},{"item":"Fines","amount":-47100.0,"comparison":"Original budget to audited outcome","percent_changed":-23.55},{"item":"Government Transfers","amount":-36000.0,"comparison":"Original to adjusted budget","percent_changed":-0.02},{"item":"Government Transfers","amount":-1348838.0,"comparison":"Original budget to audited outcome","percent_changed":-0.82},{"item":"Interest and investments","amount":2943402.0,"comparison":"Original to adjusted budget","percent_changed":101.27},{"item":"Interest and investments","amount":4917369.0,"comparison":"Original budget to audited outcome","percent_changed":169.18},{"item":"Licenses and Permits","amount":-48000.0,"comparison":"Original to adjusted budget","percent_changed":-2.32},{"item":"Licenses and Permits","amount":-157258.0,"comparison":"Original budget to audited outcome","percent_changed":-7.6},{"item":"Other","amount":-45880327.0,"comparison":"Original to adjusted budget","percent_changed":-27.2},{"item":"Other","amount":-163278630.0,"comparison":"Original budget to audited outcome","percent_changed":-96.81},{"item":"Property rates","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Property rates","amount":-3957020.0,"comparison":"Original budget to audited outcome","percent_changed":-18.84},{"item":"Rental income","amount":-619902.0,"comparison":"Original to adjusted budget","percent_changed":-79.48},{"item":"Rental income","amount":114945.0,"comparison":"Original budget to audited outcome","percent_changed":14.74},{"item":"Service Charges","amount":160000.0,"comparison":"Original to adjusted budget","percent_changed":26.67},{"item":"Service Charges","amount":60063.0,"comparison":"Original budget to audited outcome","percent_changed":10.01}]},"income_time_series":[{"amount":198777976.0,"budget_phase":"Adjusted Budget","financial_year":2021,"amount_type.code":"ADJB"},{"amount":181494494.0,"budget_phase":"Adjusted Budget","financial_year":2022,"amount_type.code":"ADJB"},{"amount":242990942.0,"budget_phase":"Adjusted Budget","financial_year":2023,"amount_type.code":"ADJB"},{"amount":317474921.0,"budget_phase":"Adjusted Budget","financial_year":2024,"amount_type.code":"ADJB"},{"amount":184057499.0,"budget_phase":"Audited Actual","financial_year":2021,"amount_type.code":"AUDA"},{"amount":164404924.0,"budget_phase":"Audited Actual","financial_year":2022,"amount_type.code":"AUDA"},{"amount":185150437.0,"budget_phase":"Audited Actual","financial_year":2023,"amount_type.code":"AUDA"},{"amount":197199279.0,"budget_phase":"Audited Actual","financial_year":2024,"amount_type.code":"AUDA"},{"amount":226587945.0,"budget_phase":"Audited Actual","financial_year":2025,"amount_type.code":"AUDA"},{"amount":328990170.0,"budget_phase":"Forecast 1 year ahead of budget year","financial_year":2026,"amount_type.code":"IBY1"},{"amount":344123718.0,"budget_phase":"Forecast 2 years ahead of budget year","financial_year":2027,"amount_type.code":"IBY2"},{"amount":173210020.0,"budget_phase":"Original Budget","financial_year":2021,"amount_type.code":"ORGB"},{"amount":175351799.0,"budget_phase":"Original Budget","financial_year":2022,"amount_type.code":"ORGB"},{"amount":200583977.0,"budget_phase":"Original Budget","financial_year":2023,"amount_type.code":"ORGB"},{"amount":360895748.0,"budget_phase":"Original Budget","financial_year":2024,"amount_type.code":"ORGB"},{"amount":314522151.0,"budget_phase":"Original Budget","financial_year":2025,"amount_type.code":"ORGB"}],"spending_adjustments":{"2023":[{"item":"Contracted services","amount":3601464.0,"comparison":"Original to adjusted budget","percent_changed":9.66},{"item":"Contracted services","amount":-4238306.0,"comparison":"Original budget to audited outcome","percent_changed":-11.37},{"item":"Employee related costs","amount":1084289.0,"comparison":"Original to adjusted budget","percent_changed":1.17},{"item":"Employee related costs","amount":-4637938.0,"comparison":"Original budget to audited outcome","percent_changed":-5.01},{"item":"Finance charges","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Finance charges","amount":439208.0,"comparison":"Original budget to audited outcome","percent_changed":38.05},{"item":"Other","amount":21872654.0,"comparison":"Original to adjusted budget","percent_changed":28.67},{"item":"Other","amount":17515732.0,"comparison":"Original budget to audited outcome","percent_changed":22.96},{"item":"Remuneration of councillors","amount":-670000.0,"comparison":"Original to adjusted budget","percent_changed":-4.12},{"item":"Remuneration of councillors","amount":-3531684.0,"comparison":"Original budget to audited outcome","percent_changed":-21.73},{"item":"Transfers and subsidies","amount":-748986.0,"comparison":"Original to adjusted budget","percent_changed":-12.91},{"item":"Transfers and subsidies","amount":-3221422.0,"comparison":"Original budget to audited outcome","percent_changed":-55.52}],"2024":[{"item":"Contracted services","amount":5555035.0,"comparison":"Original to adjusted budget","percent_changed":14.12},{"item":"Contracted services","amount":6361288.0,"comparison":"Original budget to audited outcome","percent_changed":16.17},{"item":"Employee related costs","amount":-1269115.0,"comparison":"Original to adjusted budget","percent_changed":-1.28},{"item":"Employee related costs","amount":-6303571.0,"comparison":"Original budget to audited outcome","percent_changed":-6.35},{"item":"Finance charges","amount":1950000.0,"comparison":"Original to adjusted budget","percent_changed":1950.0},{"item":"Finance charges","amount":2134497.0,"comparison":"Original budget to audited outcome","percent_changed":2134.5},{"item":"Other","amount":1009001.0,"comparison":"Original to adjusted budget","percent_changed":0.99},{"item":"Other","amount":-35472129.0,"comparison":"Original budget to audited outcome","percent_changed":-34.91},{"item":"Remuneration of councillors","amount":-324247.0,"comparison":"Original to adjusted budget","percent_changed":-2.13},{"item":"Remuneration of councillors","amount":-1999531.0,"comparison":"Original budget to audited outcome","percent_changed":-13.13},{"item":"Transfers and subsidies","amount":154000.0,"comparison":"Original to adjusted budget","percent_changed":6.15},{"item":"Transfers and subsidies","amount":-1188185.0,"comparison":"Original budget to audited outcome","percent_changed":-47.41}]},"spending_time_series":[{"amount":215422758.0,"budget_phase":"Adjusted Budget","financial_year":2021,"amount_type.code":"ADJB"},{"amount":194361854.0,"budget_phase":"Adjusted Budget","financial_year":2022,"amount_type.code":"ADJB"},{"amount":254563735.0,"budget_phase":"Adjusted Budget","financial_year":2023,"amount_type.code":"ADJB"},{"amount":265117201.0,"budget_phase":"Adjusted Budget","financial_year":2024,"amount_type.code":"ADJB"},{"amount":209240231.0,"budget_phase":"Audited Actual","financial_year":2021,"amount_type.code":"AUDA"},{"amount":185415780.0,"budget_phase":"Audited Actual","financial_year":2022,"amount_type.code":"AUDA"},{"amount":231749904.0,"budget_phase":"Audited Actual","financial_year":2023,"amount_type.code":"AUDA"},{"amount":221574896.0,"budget_phase":"Audited Actual","financial_year":2024,"amount_type.code":"AUDA"},{"amount":260362465.0,"budget_phase":"Audited Actual","financial_year":2025,"amount_type.code":"AUDA"},{"amount":239659023.0,"budget_phase":"Forecast 1 year ahead of budget year","financial_year":2026,"amount_type.code":"IBY1"},{"amount":250319147.0,"budget_phase":"Forecast 2 years ahead of budget year","financial_year":2027,"amount_type.code":"IBY2"},{"amount":205663411.0,"budget_phase":"Original Budget","financial_year":2021,"amount_type.code":"ORGB"},{"amount":220002931.0,"budget_phase":"Original Budget","financial_year":2022,"amount_type.code":"ORGB"},{"amount":229424314.0,"budget_phase":"Original Budget","financial_year":2023,"amount_type.code":"ORGB"},{"amount":258042527.0,"budget_phase":"Original Budget","financial_year":2024,"amount_type.code":"ORGB"},{"amount":227340841.0,"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":243.6,"overunder":"over","cube_version":"v2"},{"date":2023,"rating":"bad","result":327.71,"overunder":"over","cube_version":"v2"},{"date":2022,"rating":"bad","result":542.51,"overunder":"over","cube_version":"v2"},{"date":2021,"rating":"bad","result":621.43,"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":17042980.0,"amount_type":"AUDA"},{"date":"2024","item":"Service Charges","amount":660063.0,"amount_type":"AUDA"},{"date":"2024","item":"Rental income","amount":894847.0,"amount_type":"AUDA"},{"date":"2024","item":"Interest and investments","amount":7823967.0,"amount_type":"AUDA"},{"date":"2024","item":"Fines","amount":152900.0,"amount_type":"AUDA"},{"date":"2024","item":"Licenses and Permits","amount":1912742.0,"amount_type":"AUDA"},{"date":"2024","item":"Agency services","amount":500000.0,"amount_type":"AUDA"},{"date":"2024","item":"Other","amount":4883618.0,"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":41.95},{"date":2023,"rating":"","result":37.98},{"date":2022,"rating":"","result":44.82},{"date":2021,"rating":"","result":36.69}],"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":-16.4,"overunder":"under","cube_version":"v2"},{"date":2023,"rating":"ave","result":-9.0,"overunder":"under","cube_version":"v2"},{"date":2022,"rating":"good","result":-4.6,"overunder":"under","cube_version":"v2"},{"date":2021,"rating":"good","result":-2.9,"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":"bad","result":0.92,"cube_version":"v2"},{"date":2023,"rating":"bad","result":0.83,"cube_version":"v2"},{"date":2022,"rating":"bad","result":0.42,"cube_version":"v2"},{"date":2021,"rating":"bad","result":1.66,"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":20.63},{"date":2023,"rating":"","result":14.25},{"date":2022,"rating":"","result":13.96},{"date":2021,"rating":"","result":14.93}],"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":8.63,"amount_type":"AUDA","cube_version":"v2"},{"date":"2023","year":2023,"rating":"bad","result":0.99,"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":34262793.0},{"year":2022,"value":41094054.0},{"year":2023,"value":46844635.0},{"year":2024,"value":49439185.0},{"year":2025,"value":39195482.0}],"category":"Community & Social Services"},{"values":[{"year":2021,"value":804452.0},{"year":2022,"value":6500.0},{"year":2023,"value":128966.0},{"year":2024,"value":5320164.0},{"year":2025,"value":11597791.0}],"category":"Electricity "},{"values":[{"year":2021,"value":141152.0},{"year":2022,"value":198534.0},{"year":2023,"value":378333.0},{"year":2024,"value":459783.0},{"year":2025,"value":6391878.0}],"category":"Environmental Protection"},{"values":[{"year":2021,"value":168736395.0},{"year":2022,"value":143879304.0},{"year":2023,"value":182860831.0},{"year":2024,"value":163201032.0},{"year":2025,"value":185170858.0}],"category":"Governance, Administration, Planning and Development"},{"values":[{"year":2021,"value":1110429.0},{"year":2022,"value":113608.0},{"year":2023,"value":102035.0},{"year":2024,"value":185181.0},{"year":2025,"value":192317.0}],"category":"Other"},{"values":[{"year":2021,"value":3813535.0},{"year":2022,"value":96753.0},{"year":2023,"value":984782.0},{"year":2024,"value":1037546.0},{"year":2025,"value":8919391.0}],"category":"Road Transport"},{"values":[{"year":2021,"value":371475.0},{"year":2022,"value":27027.0},{"year":2023,"value":450322.0},{"year":2024,"value":1932005.0},{"year":2025,"value":7761053.0}],"category":"Waste Management"},{"values":[{"year":2025,"value":833995.0}],"category":"Waste Water Management"},{"values":[{"year":2025,"value":299700.0}],"category":"Water"}],"formula":{"text":"= All expenditure by function","actual":["=",{"cube":"incexp","item_codes":["4600"],"amount_type":"AUDA"}]},"formula_v2":{"text":"= All expenditure by function","actual":["=",{"cube":"incexp_v2","item_codes":["3000","3100","3200","3300","3400","3500","3600","3700","3800","3900","4000","4100","4200","4300"],"amount_type":"AUDA"}]}}},"demarcation":{"land_lost":[],"land_gained":[],"code":"EC444"},"muni_contact":{"url":"http://www.ntabankulu.gov.za","phone_number":"039 258 0056","street_address_1":"Municipal Buildings","street_address_2":"Erf 85 Main Stret","street_address_3":"Ntabankulu","street_address_4":"5130"},"mayoral_staff":{"officials":[{"name":"Tsileng Sobuthongo","role":"Mayor/Executive Mayor","email":"tsilengs@gmail.com","title":"Cllr","secretary":{"name":"Sipokazi Tantsi","role":"Secretary of Mayor/Executive Mayor","email":"mayor.ntabankulumunicipality@gmail.com","title":"Ms","fax_number":"086 471 2304","office_phone":"039 258 0056"},"fax_number":"086 471 2304","office_phone":"039 258 0056"},{"name":"Ivy Sikhulu Nqwena","role":"Municipal Manager","email":"nqwenai@ntabankulu.gov.za","title":"Ms","secretary":{"name":"Sanele Benxa","role":"Secretary of Municipal Manager","email":"sbenxa@gmail.com","title":"Mr","fax_number":"039 258 0173","office_phone":"039 258 0056"},"fax_number":"039 258 0173","office_phone":"039 258 0056"},{"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":"Mzukisi Mhlifili","role":"Chief Financial Officer","email":"mhlifilim@ntabankulu.gov.za","title":"Mr","secretary":{"name":"Zapho Mashalaba","role":"Secretary of Financial Manager","email":"zapho.mash@gmail.com","title":"Ms","fax_number":"039 258 0173","office_phone":"039 258 0056"},"fax_number":"039 258 0173","office_phone":"039 258 0056"}],"updated_date":"October 2026"},"audit_opinions":{"values":[{"date":2024,"rating":"unqualified_emphasis_of_matter","result":"Unqualified - Emphasis of Matter items","report_url":""},{"date":2023,"rating":"unqualified_emphasis_of_matter","result":"Unqualified - Emphasis of Matter items","report_url":"https://lg.treasury.gov.za/supportingdocs/EC444/EC444_Audit%20Report_2023_Y_20240124T145052Z_ahlohlela022.pdf"},{"date":2022,"rating":"qualified","result":"Qualified","report_url":""},{"date":2021,"rating":"unqualified_emphasis_of_matter","result":"Unqualified - Emphasis of Matter items","report_url":""}]}}