{"indicators":{"grants":{"totals":{"2021":{"ACT":{"equitable_share":19087111.0,"national_conditional_grants":7000937.0},"ORGB":{"equitable_share":178082000.0,"national_conditional_grants":57143000.0},"SCHD":{"national_conditional_grants":70893000.0},"TRFR":{"national_conditional_grants":43578000.0}},"2022":{"ACT":{"national_conditional_grants":-10872679.0},"ORGB":{"equitable_share":188307000.0,"national_conditional_grants":88679000.0},"SCHD":{"national_conditional_grants":88679000.0},"TRFR":{"national_conditional_grants":42279000.0}},"2023":{"ACT":{"national_conditional_grants":-7325277.0},"ORGB":{"equitable_share":215419000.0,"provincial_transfers":42578000.0,"national_conditional_grants":62833000.0},"SCHD":{"national_conditional_grants":62833000.0},"TRFR":{"national_conditional_grants":47726000.0}},"2024":{"ACT":{"national_conditional_grants":-1909373.0},"ORGB":{"equitable_share":232846000.0,"national_conditional_grants":66737000.0},"SCHD":{"national_conditional_grants":76929000.0},"TRFR":{"national_conditional_grants":62957000.0}}},"snapshot_date":{"year":2025,"quarter":"3"},"equitable_share":{"2021":[{"amount.sum":19087111.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ACT","financial_year_end.year":2021},{"amount.sum":178082000.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ORGB","financial_year_end.year":2021}],"2022":[{"amount.sum":188307000.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ORGB","financial_year_end.year":2022}],"2023":[{"amount.sum":215419000.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ORGB","financial_year_end.year":2023}],"2024":[{"amount.sum":232846000.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ORGB","financial_year_end.year":2024}]},"provincial_transfers":{"2023":[{"amount.sum":7146000.0,"grant.code":"0004","grant.label":"Public Works, Roads and Transport","amount_type.code":"ORGB","financial_year_end.year":2023},{"amount.sum":6489000.0,"grant.code":"0006","grant.label":"Sport, Arts and Culture","amount_type.code":"ORGB","financial_year_end.year":2023},{"amount.sum":22443000.0,"grant.code":"0007","grant.label":"Housing and Local Government","amount_type.code":"ORGB","financial_year_end.year":2023},{"amount.sum":6500000.0,"grant.code":"0009","grant.label":"Other Departments","amount_type.code":"ORGB","financial_year_end.year":2023}]},"national_conditional_grants":{"2021":[{"amount.sum":1341000.0,"grant.code":"DRG","grant.label":"Municipal Disaster Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":1341000.0,"grant.code":"DRG","grant.label":"Municipal Disaster Grant","amount_type.code":"TRFR","financial_year_end.year":2021},{"amount.sum":1900000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":1900000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"TRFR","financial_year_end.year":2021},{"amount.sum":8000000.0,"grant.code":"IN7G","grant.label":"Integrated National Electrification Programme (Allocation in-kind) Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":3000000.0,"grant.code":"IN7G","grant.label":"Integrated National Electrification Programme (Allocation in-kind) Grant","amount_type.code":"TRFR","financial_year_end.year":2021},{"amount.sum":906783.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"ACT","financial_year_end.year":2021},{"amount.sum":8000000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":3000000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"TRFR","financial_year_end.year":2021},{"amount.sum":17850000.0,"grant.code":"MEHG","grant.label":"Municipal Emergency Housing Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":17850000.0,"grant.code":"MEHG","grant.label":"Municipal Emergency Housing Grant","amount_type.code":"TRFR","financial_year_end.year":2021},{"amount.sum":6094154.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"ACT","financial_year_end.year":2021},{"amount.sum":31557000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":16000000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2021},{"amount.sum":300000.0,"grant.code":"MSIG","grant.label":"Municipal Systems Improvement Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":1945000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":487000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"TRFR","financial_year_end.year":2021}],"2022":[{"amount.sum":1920000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":1920000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"TRFR","financial_year_end.year":2022},{"amount.sum":46400000.0,"grant.code":"IN7G","grant.label":"Integrated National Electrification Programme (Allocation in-kind) Grant","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":5940000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":5940000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"TRFR","financial_year_end.year":2022},{"amount.sum":-11103590.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"ACT","financial_year_end.year":2022},{"amount.sum":33391000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":33391000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2022},{"amount.sum":230911.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"ACT","financial_year_end.year":2022},{"amount.sum":1028000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":1028000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"TRFR","financial_year_end.year":2022}],"2023":[{"amount.sum":-2862000.0,"grant.code":"EEDG","grant.label":"Energy Efficiency and Demand Side Management (Municipal) Grant","amount_type.code":"ACT","financial_year_end.year":2023},{"amount.sum":1920000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":1920000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"TRFR","financial_year_end.year":2023},{"amount.sum":15107000.0,"grant.code":"IN7G","grant.label":"Integrated National Electrification Programme (Allocation in-kind) Grant","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":7862000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":7862000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"TRFR","financial_year_end.year":2023},{"amount.sum":-4941894.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"ACT","financial_year_end.year":2023},{"amount.sum":35867000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":35867000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2023},{"amount.sum":478617.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"ACT","financial_year_end.year":2023},{"amount.sum":2077000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":2077000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"TRFR","financial_year_end.year":2023}],"2024":[{"amount.sum":9868000.0,"grant.code":"DRG","grant.label":"Municipal Disaster Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":9868000.0,"grant.code":"DRG","grant.label":"Municipal Disaster Grant","amount_type.code":"TRFR","financial_year_end.year":2024},{"amount.sum":-1780970.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"ACT","financial_year_end.year":2024},{"amount.sum":1920000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":1920000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"TRFR","financial_year_end.year":2024},{"amount.sum":13972000.0,"grant.code":"IN7G","grant.label":"Integrated National Electrification Programme (Allocation in-kind) Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":6760000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":6760000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"TRFR","financial_year_end.year":2024},{"amount.sum":-128403.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"ACT","financial_year_end.year":2024},{"amount.sum":42309000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":42309000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2024},{"amount.sum":2100000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":2100000.0,"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":17073228.0,"cube_version":"v2"},{"date":2023,"rating":"good","result":7785174.0,"cube_version":"v2"},{"date":2022,"rating":"good","result":15011298.0,"cube_version":"v2"},{"date":2021,"rating":"good","result":19249136.0,"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":0.6,"cube_version":"v2"},{"date":2023,"rating":"bad","result":0.3,"cube_version":"v2"},{"date":2022,"rating":"bad","result":0.5,"cube_version":"v2"},{"date":2021,"rating":"bad","result":0.8,"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":49273147.0,"rating":"bad","result":0.33,"amount_type":"AUDA","liabilities":151376013.0,"cube_version":"v2"},{"date":2023,"year":2023,"assets":43351720.0,"rating":"bad","result":0.29,"amount_type":"AUDA","liabilities":147969115.0,"cube_version":"v2"},{"date":2022,"year":2022,"assets":70011042.0,"rating":"bad","result":0.59,"amount_type":"AUDA","liabilities":119309933.0,"cube_version":"v2"},{"date":2021,"year":2021,"assets":81319411.0,"rating":"bad","result":0.89,"amount_type":"AUDA","liabilities":90942164.0,"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":2122239.0,"date":"2024","year":2024,"rating":"bad","result":0.01,"amount_type":"ACT","liabilities":151376013.0,"cube_version":"v2","call_investment_deposits":0},{"cash":321091.0,"date":"2023","year":2023,"rating":"bad","result":0.0,"amount_type":"ACT","liabilities":147969115.0,"cube_version":"v2","call_investment_deposits":0},{"cash":6653684.0,"date":"2022","year":2022,"rating":"bad","result":0.06,"amount_type":"ACT","liabilities":119309933.0,"cube_version":"v2","call_investment_deposits":0},{"cash":44715100.0,"date":"2021","year":2021,"rating":"bad","result":0.49,"amount_type":"ACT","liabilities":90942164.0,"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":96962086.0,"percent":24.7},"total":392630295.0,"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":295668209.0,"percent":75.3}},"uifw_expenditure":{"ref":{"url":"http://mfma.treasury.gov.za/Circulars/Pages/Circular71.aspx","title":"Circular 71"},"values":[{"date":2024,"rating":"bad","result":88.96,"cube_version":"v2"},{"date":2023,"rating":"bad","result":44.99,"cube_version":"v2"},{"date":2022,"rating":"bad","result":20.61,"cube_version":"v2"},{"date":2021,"rating":"bad","result":70.47,"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":-1982731.0,"comparison":"Original to adjusted budget","percent_changed":-65.59},{"item":"Fines","amount":-1445375.0,"comparison":"Original budget to audited outcome","percent_changed":-47.82},{"item":"Government Transfers","amount":34816000.0,"comparison":"Original to adjusted budget","percent_changed":18.49},{"item":"Government Transfers","amount":43736996.0,"comparison":"Original budget to audited outcome","percent_changed":23.22},{"item":"Interest and investments","amount":3645956.0,"comparison":"Original to adjusted budget","percent_changed":26.9},{"item":"Interest and investments","amount":2919429.0,"comparison":"Original budget to audited outcome","percent_changed":21.54},{"item":"Licenses and Permits","amount":-900000.0,"comparison":"Original to adjusted budget","percent_changed":-37.5},{"item":"Licenses and Permits","amount":-742240.0,"comparison":"Original budget to audited outcome","percent_changed":-30.93},{"item":"Other","amount":659000.0,"comparison":"Original to adjusted budget","percent_changed":183.06},{"item":"Other","amount":280972.0,"comparison":"Original budget to audited outcome","percent_changed":78.05},{"item":"Property rates","amount":24473663.0,"comparison":"Original to adjusted budget","percent_changed":70.58},{"item":"Property rates","amount":25410202.0,"comparison":"Original budget to audited outcome","percent_changed":73.28},{"item":"Rental income","amount":-74953.0,"comparison":"Original to adjusted budget","percent_changed":-11.09},{"item":"Rental income","amount":-464950.0,"comparison":"Original budget to audited outcome","percent_changed":-68.78},{"item":"Service Charges","amount":-229633.0,"comparison":"Original to adjusted budget","percent_changed":-2.54},{"item":"Service Charges","amount":-1732160.0,"comparison":"Original budget to audited outcome","percent_changed":-19.18}],"2022":[{"item":"Fines","amount":-1500000.0,"comparison":"Original to adjusted budget","percent_changed":-49.71},{"item":"Fines","amount":-1549132.0,"comparison":"Original budget to audited outcome","percent_changed":-51.33},{"item":"Government Transfers","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Government Transfers","amount":2625189.0,"comparison":"Original budget to audited outcome","percent_changed":1.32},{"item":"Interest and investments","amount":9697055.0,"comparison":"Original to adjusted budget","percent_changed":69.38},{"item":"Interest and investments","amount":7524965.0,"comparison":"Original budget to audited outcome","percent_changed":53.84},{"item":"Licenses and Permits","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Licenses and Permits","amount":222348.0,"comparison":"Original budget to audited outcome","percent_changed":9.26},{"item":"Other","amount":256445.0,"comparison":"Original to adjusted budget","percent_changed":1.94},{"item":"Other","amount":-13802524.0,"comparison":"Original budget to audited outcome","percent_changed":-104.39},{"item":"Property rates","amount":4070442.0,"comparison":"Original to adjusted budget","percent_changed":6.62},{"item":"Property rates","amount":-6164686.0,"comparison":"Original budget to audited outcome","percent_changed":-10.02},{"item":"Rental income","amount":-387262.0,"comparison":"Original to adjusted budget","percent_changed":-59.58},{"item":"Rental income","amount":-155120.0,"comparison":"Original budget to audited outcome","percent_changed":-23.86},{"item":"Service Charges","amount":-3788676.0,"comparison":"Original to adjusted budget","percent_changed":-40.33},{"item":"Service Charges","amount":-3993053.0,"comparison":"Original budget to audited outcome","percent_changed":-42.51}],"2023":[{"item":"Fines","amount":-653737.0,"comparison":"Original to adjusted budget","percent_changed":-30.77},{"item":"Fines","amount":-860433.0,"comparison":"Original budget to audited outcome","percent_changed":-40.49},{"item":"Government Transfers","amount":904000.0,"comparison":"Original to adjusted budget","percent_changed":0.4},{"item":"Government Transfers","amount":3337810.0,"comparison":"Original budget to audited outcome","percent_changed":1.47},{"item":"Interest and investments","amount":-293477.0,"comparison":"Original to adjusted budget","percent_changed":-1.21},{"item":"Interest and investments","amount":-9814093.0,"comparison":"Original budget to audited outcome","percent_changed":-40.53},{"item":"Licenses and Permits","amount":-334915.0,"comparison":"Original to adjusted budget","percent_changed":-9.57},{"item":"Licenses and Permits","amount":-746905.0,"comparison":"Original budget to audited outcome","percent_changed":-21.34},{"item":"Other","amount":16296735.0,"comparison":"Original to adjusted budget","percent_changed":3012.39},{"item":"Other","amount":-992141.0,"comparison":"Original budget to audited outcome","percent_changed":-183.39},{"item":"Property rates","amount":-15909215.0,"comparison":"Original to adjusted budget","percent_changed":-23.79},{"item":"Property rates","amount":-16111761.0,"comparison":"Original budget to audited outcome","percent_changed":-24.09},{"item":"Rental income","amount":-172805.0,"comparison":"Original to adjusted budget","percent_changed":-34.12},{"item":"Rental income","amount":-260793.0,"comparison":"Original budget to audited outcome","percent_changed":-51.49},{"item":"Service Charges","amount":2048606.0,"comparison":"Original to adjusted budget","percent_changed":35.83},{"item":"Service Charges","amount":-1982548.0,"comparison":"Original budget to audited outcome","percent_changed":-34.68}],"2024":[{"item":"Fines","amount":155359.0,"comparison":"Original to adjusted budget","percent_changed":10.06},{"item":"Fines","amount":141431.0,"comparison":"Original budget to audited outcome","percent_changed":9.16},{"item":"Government Transfers","amount":15233902.0,"comparison":"Original to adjusted budget","percent_changed":6.21},{"item":"Government Transfers","amount":50209109.0,"comparison":"Original budget to audited outcome","percent_changed":20.46},{"item":"Interest and investments","amount":718392.0,"comparison":"Original to adjusted budget","percent_changed":2.81},{"item":"Interest and investments","amount":2823494.0,"comparison":"Original budget to audited outcome","percent_changed":11.03},{"item":"Licenses and Permits","amount":-100000.0,"comparison":"Original to adjusted budget","percent_changed":-3.01},{"item":"Licenses and Permits","amount":-465150.0,"comparison":"Original budget to audited outcome","percent_changed":-14.0},{"item":"Other","amount":4164568.0,"comparison":"Original to adjusted budget","percent_changed":772.83},{"item":"Other","amount":17038.0,"comparison":"Original budget to audited outcome","percent_changed":3.16},{"item":"Property rates","amount":188127.0,"comparison":"Original to adjusted budget","percent_changed":0.36},{"item":"Property rates","amount":5431633.0,"comparison":"Original budget to audited outcome","percent_changed":10.4},{"item":"Rental income","amount":-200000.0,"comparison":"Original to adjusted budget","percent_changed":-57.08},{"item":"Rental income","amount":-109461.0,"comparison":"Original budget to audited outcome","percent_changed":-31.24},{"item":"Service Charges","amount":-1447161.0,"comparison":"Original to adjusted budget","percent_changed":-18.09},{"item":"Service Charges","amount":-2425396.0,"comparison":"Original budget to audited outcome","percent_changed":-30.32}]},"income_time_series":[{"amount":312458857.0,"budget_phase":"Adjusted Budget","financial_year":2021,"amount_type.code":"ADJB"},{"amount":311527767.0,"budget_phase":"Adjusted Budget","financial_year":2022,"amount_type.code":"ADJB"},{"amount":333072629.0,"budget_phase":"Adjusted Budget","financial_year":2023,"amount_type.code":"ADJB"},{"amount":355720784.0,"budget_phase":"Adjusted Budget","financial_year":2024,"amount_type.code":"ADJB"},{"amount":320014429.0,"budget_phase":"Audited Actual","financial_year":2021,"amount_type.code":"AUDA"},{"amount":287887750.0,"budget_phase":"Audited Actual","financial_year":2022,"amount_type.code":"AUDA"},{"amount":303756573.0,"budget_phase":"Audited Actual","financial_year":2023,"amount_type.code":"AUDA"},{"amount":392630295.0,"budget_phase":"Audited Actual","financial_year":2024,"amount_type.code":"AUDA"},{"amount":346075478.0,"budget_phase":"Audited Actual","financial_year":2025,"amount_type.code":"AUDA"},{"amount":366828399.0,"budget_phase":"Forecast 1 year ahead of budget year","financial_year":2026,"amount_type.code":"IBY1"},{"amount":387805235.0,"budget_phase":"Forecast 2 years ahead of budget year","financial_year":2027,"amount_type.code":"IBY2"},{"amount":252051555.0,"budget_phase":"Original Budget","financial_year":2021,"amount_type.code":"ORGB"},{"amount":303179763.0,"budget_phase":"Original Budget","financial_year":2022,"amount_type.code":"ORGB"},{"amount":331187437.0,"budget_phase":"Original Budget","financial_year":2023,"amount_type.code":"ORGB"},{"amount":337007597.0,"budget_phase":"Original Budget","financial_year":2024,"amount_type.code":"ORGB"},{"amount":352675442.0,"budget_phase":"Original Budget","financial_year":2025,"amount_type.code":"ORGB"}],"spending_adjustments":{"2023":[{"item":"Contracted services","amount":1028000.0,"comparison":"Original to adjusted budget","percent_changed":1.29},{"item":"Contracted services","amount":27267948.0,"comparison":"Original budget to audited outcome","percent_changed":34.3},{"item":"Employee related costs","amount":13098774.0,"comparison":"Original to adjusted budget","percent_changed":12.33},{"item":"Employee related costs","amount":19325469.0,"comparison":"Original budget to audited outcome","percent_changed":18.18},{"item":"Finance charges","amount":-600000.0,"comparison":"Original to adjusted budget","percent_changed":-29.65},{"item":"Finance charges","amount":1621815.0,"comparison":"Original budget to audited outcome","percent_changed":80.14},{"item":"Other","amount":-3176214.0,"comparison":"Original to adjusted budget","percent_changed":-3.55},{"item":"Other","amount":13647023.0,"comparison":"Original budget to audited outcome","percent_changed":15.25},{"item":"Remuneration of councillors","amount":-1921442.0,"comparison":"Original to adjusted budget","percent_changed":-9.78},{"item":"Remuneration of councillors","amount":-2254709.0,"comparison":"Original budget to audited outcome","percent_changed":-11.48},{"item":"Transfers and subsidies","amount":null,"comparison":"Original to adjusted budget","percent_changed":null},{"item":"Transfers and subsidies","amount":61126.0,"comparison":"Original budget to audited outcome","percent_changed":40.75}],"2024":[{"item":"Contracted services","amount":18854605.0,"comparison":"Original to adjusted budget","percent_changed":31.58},{"item":"Contracted services","amount":21794301.0,"comparison":"Original budget to audited outcome","percent_changed":36.51},{"item":"Employee related costs","amount":-1.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Employee related costs","amount":9476910.0,"comparison":"Original budget to audited outcome","percent_changed":7.6},{"item":"Finance charges","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Finance charges","amount":1198135.0,"comparison":"Original budget to audited outcome","percent_changed":119.81},{"item":"Other","amount":-14784824.0,"comparison":"Original to adjusted budget","percent_changed":-16.92},{"item":"Other","amount":31670149.0,"comparison":"Original budget to audited outcome","percent_changed":36.24},{"item":"Remuneration of councillors","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Remuneration of councillors","amount":-1305245.0,"comparison":"Original budget to audited outcome","percent_changed":-7.05},{"item":"Transfers and subsidies","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Transfers and subsidies","amount":-46865.0,"comparison":"Original budget to audited outcome","percent_changed":-58.67}]},"spending_time_series":[{"amount":299272422.0,"budget_phase":"Adjusted Budget","financial_year":2021,"amount_type.code":"ADJB"},{"amount":293106601.0,"budget_phase":"Adjusted Budget","financial_year":2022,"amount_type.code":"ADJB"},{"amount":305361578.0,"budget_phase":"Adjusted Budget","financial_year":2023,"amount_type.code":"ADJB"},{"amount":295451701.0,"budget_phase":"Adjusted Budget","financial_year":2024,"amount_type.code":"ADJB"},{"amount":307720615.0,"budget_phase":"Audited Actual","financial_year":2021,"amount_type.code":"AUDA"},{"amount":344152334.0,"budget_phase":"Audited Actual","financial_year":2022,"amount_type.code":"AUDA"},{"amount":356751132.0,"budget_phase":"Audited Actual","financial_year":2023,"amount_type.code":"AUDA"},{"amount":354169306.0,"budget_phase":"Audited Actual","financial_year":2024,"amount_type.code":"AUDA"},{"amount":369268580.0,"budget_phase":"Audited Actual","financial_year":2025,"amount_type.code":"AUDA"},{"amount":324064765.0,"budget_phase":"Forecast 1 year ahead of budget year","financial_year":2026,"amount_type.code":"IBY1"},{"amount":343449190.0,"budget_phase":"Forecast 2 years ahead of budget year","financial_year":2027,"amount_type.code":"IBY2"},{"amount":271204986.0,"budget_phase":"Original Budget","financial_year":2021,"amount_type.code":"ORGB"},{"amount":273724065.0,"budget_phase":"Original Budget","financial_year":2022,"amount_type.code":"ORGB"},{"amount":297082460.0,"budget_phase":"Original Budget","financial_year":2023,"amount_type.code":"ORGB"},{"amount":291381921.0,"budget_phase":"Original Budget","financial_year":2024,"amount_type.code":"ORGB"},{"amount":308633103.0,"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":1849.36,"overunder":"over","cube_version":"v2"},{"date":2023,"rating":"bad","result":1305.31,"overunder":"over","cube_version":"v2"},{"date":2022,"rating":"bad","result":1086.38,"overunder":"over","cube_version":"v2"},{"date":2021,"rating":"bad","result":1276.88,"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":57636950.0,"amount_type":"AUDA"},{"date":"2024","item":"Service Charges","amount":5573191.0,"amount_type":"AUDA"},{"date":"2024","item":"Rental income","amount":240894.0,"amount_type":"AUDA"},{"date":"2024","item":"Interest and investments","amount":28410876.0,"amount_type":"AUDA"},{"date":"2024","item":"Fines","amount":1686072.0,"amount_type":"AUDA"},{"date":"2024","item":"Licenses and Permits","amount":2858190.0,"amount_type":"AUDA"},{"date":"2024","item":"Agency services","amount":366151.0,"amount_type":"AUDA"},{"date":"2024","item":"Other","amount":189762.0,"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":37.88},{"date":2023,"rating":"","result":35.21},{"date":2022,"rating":"","result":30.99},{"date":2021,"rating":"","result":28.95}],"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":19.9,"overunder":"over","cube_version":"v2"},{"date":2023,"rating":"bad","result":16.8,"overunder":"over","cube_version":"v2"},{"date":2022,"rating":"bad","result":17.4,"overunder":"over","cube_version":"v2"},{"date":2021,"rating":"good","result":2.8,"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":0.87,"cube_version":"v2"},{"date":2023,"rating":"bad","result":2.19,"cube_version":"v2"},{"date":2022,"rating":"bad","result":2.4,"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":23.01},{"date":2023,"rating":"","result":29.93},{"date":2022,"rating":"","result":30.26},{"date":2021,"rating":"","result":26.37}],"formula":{"text":"= Expenditure for services rendered by a contractor","actual":["=",{"cube":"incexp","item_codes":["4200"],"amount_type":"AUDA"}]},"formula_v2":{"text":"= Expenditure for services rendered by a contractor","actual":["=",{"cube":"incexp_v2","item_codes":["3800"],"amount_type":"AUDA"}]},"result_type":"%"},"current_debtors_collection_rate":{"ref":{"url":"http://mfma.treasury.gov.za/RegulationsandGazettes/Municipal%20Budget%20and%20Reporting%20Regulations/Pages/default.aspx","title":"Municipal Budget and Reporting Regulations"},"values":[{"date":"2024","year":2024,"rating":"bad","result":0.29,"amount_type":"AUDA","cube_version":"v2"},{"date":"2023","year":2023,"rating":"bad","result":0.34,"amount_type":"AUDA","cube_version":"v2"},{"date":"2022","year":2022,"rating":"bad","result":0.31,"amount_type":"AUDA","cube_version":"v2"},{"date":"2021","year":2021,"rating":"bad","result":0.27,"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":64909711.0},{"year":2022,"value":70721844.0},{"year":2023,"value":74495911.0},{"year":2024,"value":69892256.0},{"year":2025,"value":80793931.0}],"category":"Community & Social Services"},{"values":[{"year":2021,"value":4425006.0},{"year":2022,"value":14387786.0},{"year":2023,"value":2310332.0},{"year":2024,"value":4289711.0},{"year":2025,"value":10060.0}],"category":"Electricity "},{"values":[{"year":2021,"value":193715084.0},{"year":2022,"value":196270881.0},{"year":2023,"value":213635664.0},{"year":2024,"value":223271040.0},{"year":2025,"value":212954252.0}],"category":"Governance, Administration, Planning and Development"},{"values":[{"year":2021,"value":160898.0}],"category":"Health"},{"values":[{"year":2021,"value":20926562.0},{"year":2022,"value":34430959.0},{"year":2023,"value":44756822.0},{"year":2024,"value":28060633.0},{"year":2025,"value":38900150.0}],"category":"Road Transport"},{"values":[{"year":2021,"value":114694.0},{"year":2022,"value":3197969.0},{"year":2023,"value":1373486.0},{"year":2024,"value":102800.0},{"year":2025,"value":1554855.0}],"category":"Sport And Recreation"},{"values":[{"year":2021,"value":18868212.0},{"year":2022,"value":19848760.0},{"year":2023,"value":19545629.0},{"year":2024,"value":20449607.0},{"year":2025,"value":29172342.0}],"category":"Waste Management"},{"values":[{"year":2021,"value":4600448.0},{"year":2022,"value":5294135.0},{"year":2023,"value":633288.0},{"year":2024,"value":8103259.0},{"year":2025,"value":5882990.0}],"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":"KZN275"},"muni_contact":{"url":"http://www.mtubatuba.org.za","phone_number":"035 550 0069","street_address_1":"Lot 105","street_address_2":"Inkosi Mtubatuba Road","street_address_3":"Mtubatuba","street_address_4":"3935"},"mayoral_staff":{"officials":[{"name":"Cllr. Mxolisi Mthethwa","role":"Mayor/Executive Mayor","email":"bayede.mxolisi2011@gmail.com","title":"Mr","secretary":{"name":"Mpiloyami .N Mtetwa","role":"Secretary of Mayor/Executive Mayor","email":"pa.mayor@mtubatuba.gov.za","title":"Ms","fax_number":"035 550 0060","office_phone":"035 940 1221"},"fax_number":"035 550 0060","office_phone":"035 940 1221"},{"name":"Thamsanqa V. Xulu","role":"Municipal Manager","email":"municipalmanager@mtubatuba.gov.za","title":"Mr","secretary":{"name":"Noxolo .P Mbambo","role":"Secretary of Municipal Manager","email":"mm.pa@mtubatuba.gov.za","title":"Ms","fax_number":"035 550 0060","office_phone":"035 940 1221"},"fax_number":"035 550 0060","office_phone":"035 940 1221"},{"name":"Cllr. Muziwenkosi Zwilenkosi Shobede","role":"Deputy Mayor/Executive Mayor","email":"m.shobede@gmail.com","title":"Mr","secretary":{"name":"Lindokuhle Sibiya","role":"Secretary of Deputy Mayor/Executive Mayor","email":"lindokuhlemleagah12@gmail.com","title":"Mr","fax_number":"035 550 0060","office_phone":"035 940 1221"},"fax_number":"035 550 0060","office_phone":"035 940 1221"},{"name":"Vukani Kheneth Gumede","role":"Chief Financial Officer","email":"cfo@mtubatuba.gov.za","title":"Mr","secretary":{"name":"Thabsile Nontsikelelo","role":"Secretary of Financial Manager","email":"pa.finance@mtubatuba.gov.za","title":"Mrs","fax_number":"035 550 0060","office_phone":"035 940 1221"},"fax_number":"035 550 0060","office_phone":"035 940 1221"}],"updated_date":"October 2026"},"audit_opinions":{"values":[{"date":2024,"rating":"qualified","result":"Qualified","report_url":"https://lg.treasury.gov.za/supportingdocs/KZN275/KZN275_Audit%20Report_2024_Y_20250618T102501Z_zinhle_budget.pdf"},{"date":2023,"rating":"qualified","result":"Qualified","report_url":""},{"date":2022,"rating":"qualified","result":"Qualified","report_url":"https://lg.treasury.gov.za/supportingdocs/KZN275/KZN275_Audit%20Report_2022_Y_20230125T125905Z_vukanig_finance.pdf"},{"date":2021,"rating":"qualified","result":"Qualified","report_url":"https://lg.treasury.gov.za/supportingdocs/KZN275/KZN275_Audit%20Report_2021_Y_20220217T115105Z_5405.pdf"}]}}