{"indicators":{"grants":{"totals":{"2021":{"ACT":{"equitable_share":18402222.0,"national_conditional_grants":-7158116.0},"ORGB":{"equitable_share":117008000.0,"national_conditional_grants":61217000.0},"SCHD":{"national_conditional_grants":49217000.0},"TRFR":{"national_conditional_grants":17031000.0}},"2022":{"ACT":{"national_conditional_grants":47176376.0},"ORGB":{"equitable_share":121143000.0,"national_conditional_grants":43613000.0},"SCHD":{"national_conditional_grants":45613000.0},"TRFR":{"national_conditional_grants":44313000.0}},"2023":{"ACT":{"national_conditional_grants":41479976.0},"ORGB":{"equitable_share":131712000.0,"national_conditional_grants":42980000.0},"SCHD":{"national_conditional_grants":42980000.0},"TRFR":{"national_conditional_grants":41480000.0}},"2024":{"ACT":{"national_conditional_grants":67742495.0},"ORGB":{"equitable_share":139317000.0,"national_conditional_grants":77261000.0},"SCHD":{"national_conditional_grants":70399000.0},"TRFR":{"national_conditional_grants":68064000.0}}},"snapshot_date":{"year":2025,"quarter":"3"},"equitable_share":{"2021":[{"amount.sum":18402222.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ACT","financial_year_end.year":2021},{"amount.sum":117008000.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ORGB","financial_year_end.year":2021}],"2022":[{"amount.sum":121143000.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ORGB","financial_year_end.year":2022}],"2023":[{"amount.sum":131712000.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ORGB","financial_year_end.year":2023}],"2024":[{"amount.sum":139317000.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ORGB","financial_year_end.year":2024}]},"provincial_transfers":{},"national_conditional_grants":{"2021":[{"amount.sum":160750.0,"grant.code":"DRG","grant.label":"Municipal Disaster Grant","amount_type.code":"ACT","financial_year_end.year":2021},{"amount.sum":655000.0,"grant.code":"DRG","grant.label":"Municipal Disaster Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":655000.0,"grant.code":"DRG","grant.label":"Municipal Disaster Grant","amount_type.code":"TRFR","financial_year_end.year":2021},{"amount.sum":42560.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"ACT","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":9000000.0,"grant.code":"IN7G","grant.label":"Integrated National Electrification Programme (Allocation in-kind) Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":1500000.0,"grant.code":"IN7G","grant.label":"Integrated National Electrification Programme (Allocation in-kind) Grant","amount_type.code":"TRFR","financial_year_end.year":2021},{"amount.sum":9000000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":1500000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"TRFR","financial_year_end.year":2021},{"amount.sum":-7508801.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"ACT","financial_year_end.year":2021},{"amount.sum":26759000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":11000000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2021},{"amount.sum":147375.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"ACT","financial_year_end.year":2021},{"amount.sum":1903000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":476000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"TRFR","financial_year_end.year":2021}],"2022":[{"amount.sum":1603136.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"ACT","financial_year_end.year":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":1300000.0,"grant.code":"IN7G","grant.label":"Integrated National Electrification Programme (Allocation in-kind) Grant","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":7530020.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"ACT","financial_year_end.year":2022},{"amount.sum":8000000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":8000000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"TRFR","financial_year_end.year":2022},{"amount.sum":16733102.0,"grant.code":"MEHG","grant.label":"Municipal Emergency Housing Grant","amount_type.code":"ACT","financial_year_end.year":2022},{"amount.sum":19876872.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"ACT","financial_year_end.year":2022},{"amount.sum":32262000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":32262000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2022},{"amount.sum":1433246.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"ACT","financial_year_end.year":2022},{"amount.sum":2131000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":2131000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"TRFR","financial_year_end.year":2022}],"2023":[{"amount.sum":1950003.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"ACT","financial_year_end.year":2023},{"amount.sum":1950000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":1950000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"TRFR","financial_year_end.year":2023},{"amount.sum":1500000.0,"grant.code":"IN7G","grant.label":"Integrated National Electrification Programme (Allocation in-kind) Grant","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":6993973.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"ACT","financial_year_end.year":2023},{"amount.sum":6994000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":6994000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"TRFR","financial_year_end.year":2023},{"amount.sum":30291000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"ACT","financial_year_end.year":2023},{"amount.sum":30291000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":30291000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2023},{"amount.sum":2245000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"ACT","financial_year_end.year":2023},{"amount.sum":2245000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":2245000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"TRFR","financial_year_end.year":2023}],"2024":[{"amount.sum":1950000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"ACT","financial_year_end.year":2024},{"amount.sum":1950000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":1950000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"TRFR","financial_year_end.year":2024},{"amount.sum":2335000.0,"grant.code":"IN7G","grant.label":"Integrated National Electrification Programme (Allocation in-kind) Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":21541495.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"ACT","financial_year_end.year":2024},{"amount.sum":21863000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":21863000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"TRFR","financial_year_end.year":2024},{"amount.sum":36856999.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"ACT","financial_year_end.year":2024},{"amount.sum":36857000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":36857000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2024},{"amount.sum":7394001.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"ACT","financial_year_end.year":2024},{"amount.sum":7394000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":7394000.0,"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":558018795.0,"cube_version":"v2"},{"date":2023,"rating":"good","result":866709343.0,"cube_version":"v2"},{"date":2022,"rating":"good","result":438307086.0,"cube_version":"v2"},{"date":2021,"rating":"good","result":389035869.0,"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":"good","result":26.9,"cube_version":"v2"},{"date":2023,"rating":"good","result":50.2,"cube_version":"v2"},{"date":2022,"rating":"good","result":29.3,"cube_version":"v2"},{"date":2021,"rating":"good","result":24.9,"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":266850637.0,"rating":"good","result":7.97,"amount_type":"AUDA","liabilities":33500660.0,"cube_version":"v2"},{"date":2023,"year":2023,"assets":235165704.0,"rating":"good","result":5.93,"amount_type":"AUDA","liabilities":39651833.0,"cube_version":"v2"},{"date":2022,"year":2022,"assets":196391699.0,"rating":"good","result":7.83,"amount_type":"AUDA","liabilities":25097501.0,"cube_version":"v2"},{"date":2021,"year":2021,"assets":223165517.0,"rating":"good","result":7.75,"amount_type":"AUDA","liabilities":28801757.0,"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":202422030.0,"date":"2024","year":2024,"rating":"good","result":6.04,"amount_type":"ACT","liabilities":33500660.0,"cube_version":"v2","call_investment_deposits":0},{"cash":182289840.0,"date":"2023","year":2023,"rating":"good","result":4.6,"amount_type":"ACT","liabilities":39651833.0,"cube_version":"v2","call_investment_deposits":0},{"cash":166415421.0,"date":"2022","year":2022,"rating":"good","result":6.63,"amount_type":"ACT","liabilities":25097501.0,"cube_version":"v2","call_investment_deposits":0},{"cash":160521907.0,"date":"2021","year":2021,"rating":"good","result":5.57,"amount_type":"ACT","liabilities":28801757.0,"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":114819162.0,"percent":43.3},"total":265179407.0,"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":150360245.0,"percent":56.7}},"uifw_expenditure":{"ref":{"url":"http://mfma.treasury.gov.za/Circulars/Pages/Circular71.aspx","title":"Circular 71"},"values":[{"date":2024,"rating":"bad","result":4.32,"cube_version":"v2"},{"date":2023,"rating":"bad","result":13.3,"cube_version":"v2"},{"date":2022,"rating":"bad","result":29.66,"cube_version":"v2"},{"date":2021,"rating":"bad","result":35.43,"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":-300000.0,"comparison":"Original to adjusted budget","percent_changed":-30.0},{"item":"Fines","amount":-553676.0,"comparison":"Original budget to audited outcome","percent_changed":-55.37},{"item":"Government Transfers","amount":21575000.0,"comparison":"Original to adjusted budget","percent_changed":17.68},{"item":"Government Transfers","amount":21849484.0,"comparison":"Original budget to audited outcome","percent_changed":17.9},{"item":"Interest and investments","amount":-4000000.0,"comparison":"Original to adjusted budget","percent_changed":-33.33},{"item":"Interest and investments","amount":-4430545.0,"comparison":"Original budget to audited outcome","percent_changed":-36.92},{"item":"Licenses and Permits","amount":846200.0,"comparison":"Original to adjusted budget","percent_changed":20.8},{"item":"Licenses and Permits","amount":497979.0,"comparison":"Original budget to audited outcome","percent_changed":12.24},{"item":"Other","amount":-395000.0,"comparison":"Original to adjusted budget","percent_changed":-46.27},{"item":"Other","amount":1171670.0,"comparison":"Original budget to audited outcome","percent_changed":137.26},{"item":"Property rates","amount":-2330041.0,"comparison":"Original to adjusted budget","percent_changed":-9.88},{"item":"Property rates","amount":-2252057.0,"comparison":"Original budget to audited outcome","percent_changed":-9.55},{"item":"Rental income","amount":-400000.0,"comparison":"Original to adjusted budget","percent_changed":-33.33},{"item":"Rental income","amount":-303816.0,"comparison":"Original budget to audited outcome","percent_changed":-25.32},{"item":"Service Charges","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Service Charges","amount":-345355.0,"comparison":"Original budget to audited outcome","percent_changed":-10.47}],"2022":[{"item":"Fines","amount":-221000.0,"comparison":"Original to adjusted budget","percent_changed":-30.65},{"item":"Fines","amount":-293660.0,"comparison":"Original budget to audited outcome","percent_changed":-40.73},{"item":"Government Transfers","amount":1000000.0,"comparison":"Original to adjusted budget","percent_changed":0.79},{"item":"Government Transfers","amount":1001257.0,"comparison":"Original budget to audited outcome","percent_changed":0.79},{"item":"Interest and investments","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Interest and investments","amount":-444846.0,"comparison":"Original budget to audited outcome","percent_changed":-4.94},{"item":"Licenses and Permits","amount":-523934.0,"comparison":"Original to adjusted budget","percent_changed":-13.22},{"item":"Licenses and Permits","amount":-1363527.0,"comparison":"Original budget to audited outcome","percent_changed":-34.4},{"item":"Other","amount":1712353.0,"comparison":"Original to adjusted budget","percent_changed":368.61},{"item":"Other","amount":1937273.0,"comparison":"Original budget to audited outcome","percent_changed":417.02},{"item":"Property rates","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Property rates","amount":1390680.0,"comparison":"Original budget to audited outcome","percent_changed":6.05},{"item":"Rental income","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Rental income","amount":295629.0,"comparison":"Original budget to audited outcome","percent_changed":34.55},{"item":"Service Charges","amount":63880.0,"comparison":"Original to adjusted budget","percent_changed":1.88},{"item":"Service Charges","amount":-302785.0,"comparison":"Original budget to audited outcome","percent_changed":-8.93}],"2023":[{"item":"Fines","amount":329344.0,"comparison":"Original to adjusted budget","percent_changed":65.87},{"item":"Fines","amount":320600.0,"comparison":"Original budget to audited outcome","percent_changed":64.12},{"item":"Government Transfers","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Government Transfers","amount":4371686.0,"comparison":"Original budget to audited outcome","percent_changed":3.14},{"item":"Interest and investments","amount":1500000.0,"comparison":"Original to adjusted budget","percent_changed":15.0},{"item":"Interest and investments","amount":4673136.0,"comparison":"Original budget to audited outcome","percent_changed":46.73},{"item":"Licenses and Permits","amount":10000.0,"comparison":"Original to adjusted budget","percent_changed":0.29},{"item":"Licenses and Permits","amount":-773756.0,"comparison":"Original budget to audited outcome","percent_changed":-22.52},{"item":"Other","amount":880000.0,"comparison":"Original to adjusted budget","percent_changed":40.43},{"item":"Other","amount":444423.0,"comparison":"Original budget to audited outcome","percent_changed":20.42},{"item":"Property rates","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Property rates","amount":-991043.0,"comparison":"Original budget to audited outcome","percent_changed":-4.03},{"item":"Rental income","amount":301633.0,"comparison":"Original to adjusted budget","percent_changed":37.7},{"item":"Rental income","amount":2096809.0,"comparison":"Original budget to audited outcome","percent_changed":262.1},{"item":"Service Charges","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Service Charges","amount":-445606.0,"comparison":"Original budget to audited outcome","percent_changed":-12.1}],"2024":[{"item":"Fines","amount":1.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Fines","amount":-22260.0,"comparison":"Original budget to audited outcome","percent_changed":-2.56},{"item":"Government Transfers","amount":-473000.0,"comparison":"Original to adjusted budget","percent_changed":-0.31},{"item":"Government Transfers","amount":27245.0,"comparison":"Original budget to audited outcome","percent_changed":0.02},{"item":"Interest and investments","amount":15890000.0,"comparison":"Original to adjusted budget","percent_changed":126.01},{"item":"Interest and investments","amount":16129245.0,"comparison":"Original budget to audited outcome","percent_changed":127.91},{"item":"Licenses and Permits","amount":940100.0,"comparison":"Original to adjusted budget","percent_changed":38.34},{"item":"Licenses and Permits","amount":925207.0,"comparison":"Original budget to audited outcome","percent_changed":37.73},{"item":"Other","amount":22212566.0,"comparison":"Original to adjusted budget","percent_changed":824.75},{"item":"Other","amount":20842820.0,"comparison":"Original budget to audited outcome","percent_changed":773.89},{"item":"Property rates","amount":-278159.0,"comparison":"Original to adjusted budget","percent_changed":-0.53},{"item":"Property rates","amount":-822663.0,"comparison":"Original budget to audited outcome","percent_changed":-1.56},{"item":"Rental income","amount":578701.0,"comparison":"Original to adjusted budget","percent_changed":31.13},{"item":"Rental income","amount":1132053.0,"comparison":"Original budget to audited outcome","percent_changed":60.9},{"item":"Service Charges","amount":479477.0,"comparison":"Original to adjusted budget","percent_changed":13.67},{"item":"Service Charges","amount":-121244.0,"comparison":"Original budget to audited outcome","percent_changed":-3.46}]},"income_time_series":[{"amount":183054497.0,"budget_phase":"Adjusted Budget","financial_year":2021,"amount_type.code":"ADJB"},{"amount":169797619.0,"budget_phase":"Adjusted Budget","financial_year":2022,"amount_type.code":"ADJB"},{"amount":187300609.0,"budget_phase":"Adjusted Budget","financial_year":2023,"amount_type.code":"ADJB"},{"amount":266438690.0,"budget_phase":"Adjusted Budget","financial_year":2024,"amount_type.code":"ADJB"},{"amount":183692022.0,"budget_phase":"Audited Actual","financial_year":2021,"amount_type.code":"AUDA"},{"amount":169986341.0,"budget_phase":"Audited Actual","financial_year":2022,"amount_type.code":"AUDA"},{"amount":193975881.0,"budget_phase":"Audited Actual","financial_year":2023,"amount_type.code":"AUDA"},{"amount":265179407.0,"budget_phase":"Audited Actual","financial_year":2024,"amount_type.code":"AUDA"},{"amount":252613435.0,"budget_phase":"Audited Actual","financial_year":2025,"amount_type.code":"AUDA"},{"amount":263495217.0,"budget_phase":"Forecast 1 year ahead of budget year","financial_year":2026,"amount_type.code":"IBY1"},{"amount":275615999.0,"budget_phase":"Forecast 2 years ahead of budget year","financial_year":2027,"amount_type.code":"IBY2"},{"amount":168058338.0,"budget_phase":"Original Budget","financial_year":2021,"amount_type.code":"ORGB"},{"amount":167766320.0,"budget_phase":"Original Budget","financial_year":2022,"amount_type.code":"ORGB"},{"amount":184279632.0,"budget_phase":"Original Budget","financial_year":2023,"amount_type.code":"ORGB"},{"amount":227089004.0,"budget_phase":"Original Budget","financial_year":2024,"amount_type.code":"ORGB"},{"amount":251907473.0,"budget_phase":"Original Budget","financial_year":2025,"amount_type.code":"ORGB"}],"spending_adjustments":{"2021":[{"item":"Contracted services","amount":-3762215.0,"comparison":"Original to adjusted budget","percent_changed":-17.61},{"item":"Contracted services","amount":-6479554.0,"comparison":"Original budget to audited outcome","percent_changed":-30.33},{"item":"Employee related costs","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Employee related costs","amount":-458475.0,"comparison":"Original budget to audited outcome","percent_changed":-0.54},{"item":"Other","amount":4428127.0,"comparison":"Original to adjusted budget","percent_changed":8.32},{"item":"Other","amount":20000050.0,"comparison":"Original budget to audited outcome","percent_changed":37.57},{"item":"Remuneration of councillors","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Remuneration of councillors","amount":-661491.0,"comparison":"Original budget to audited outcome","percent_changed":-5.96},{"item":"Transfers and subsidies","amount":8129945.0,"comparison":"Original to adjusted budget","percent_changed":211.45},{"item":"Transfers and subsidies","amount":1334295.0,"comparison":"Original budget to audited outcome","percent_changed":34.7}],"2024":[{"item":"Contracted services","amount":20227941.0,"comparison":"Original to adjusted budget","percent_changed":79.49},{"item":"Contracted services","amount":19445945.0,"comparison":"Original budget to audited outcome","percent_changed":76.42},{"item":"Employee related costs","amount":118018.0,"comparison":"Original to adjusted budget","percent_changed":0.13},{"item":"Employee related costs","amount":-410340.0,"comparison":"Original budget to audited outcome","percent_changed":-0.43},{"item":"Finance charges","amount":-3000.0,"comparison":"Original to adjusted budget","percent_changed":-60.0},{"item":"Finance charges","amount":-1922.0,"comparison":"Original budget to audited outcome","percent_changed":-38.44},{"item":"Other","amount":18908723.0,"comparison":"Original to adjusted budget","percent_changed":25.93},{"item":"Other","amount":21505182.0,"comparison":"Original budget to audited outcome","percent_changed":29.49},{"item":"Remuneration of councillors","amount":455996.0,"comparison":"Original to adjusted budget","percent_changed":4.16},{"item":"Remuneration of councillors","amount":856769.0,"comparison":"Original budget to audited outcome","percent_changed":7.82},{"item":"Transfers and subsidies","amount":-6661470.0,"comparison":"Original to adjusted budget","percent_changed":-67.79},{"item":"Transfers and subsidies","amount":-6148436.0,"comparison":"Original budget to audited outcome","percent_changed":-62.57}]},"spending_time_series":[{"amount":182878656.0,"budget_phase":"Adjusted Budget","financial_year":2021,"amount_type.code":"ADJB"},{"amount":189271239.0,"budget_phase":"Adjusted Budget","financial_year":2022,"amount_type.code":"ADJB"},{"amount":205851700.0,"budget_phase":"Adjusted Budget","financial_year":2023,"amount_type.code":"ADJB"},{"amount":246626467.0,"budget_phase":"Adjusted Budget","financial_year":2024,"amount_type.code":"ADJB"},{"amount":187817624.0,"budget_phase":"Audited Actual","financial_year":2021,"amount_type.code":"AUDA"},{"amount":179642061.0,"budget_phase":"Audited Actual","financial_year":2022,"amount_type.code":"AUDA"},{"amount":207367823.0,"budget_phase":"Audited Actual","financial_year":2023,"amount_type.code":"AUDA"},{"amount":248827457.0,"budget_phase":"Audited Actual","financial_year":2024,"amount_type.code":"AUDA"},{"amount":274667264.0,"budget_phase":"Audited Actual","financial_year":2025,"amount_type.code":"AUDA"},{"amount":244159459.0,"budget_phase":"Forecast 1 year ahead of budget year","financial_year":2026,"amount_type.code":"IBY1"},{"amount":255629461.0,"budget_phase":"Forecast 2 years ahead of budget year","financial_year":2027,"amount_type.code":"IBY2"},{"amount":174082799.0,"budget_phase":"Original Budget","financial_year":2021,"amount_type.code":"ORGB"},{"amount":186557575.0,"budget_phase":"Original Budget","financial_year":2022,"amount_type.code":"ORGB"},{"amount":202599582.0,"budget_phase":"Original Budget","financial_year":2023,"amount_type.code":"ORGB"},{"amount":213580259.0,"budget_phase":"Original Budget","financial_year":2024,"amount_type.code":"ORGB"},{"amount":233223600.0,"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":302.71,"overunder":"over","cube_version":"v2"},{"date":2023,"rating":"bad","result":288.5,"overunder":"over","cube_version":"v2"},{"date":2022,"rating":"bad","result":168.62,"overunder":"over","cube_version":"v2"},{"date":2021,"rating":"bad","result":44.4,"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":51941288.0,"amount_type":"AUDA"},{"date":"2024","item":"Service Charges","amount":3385649.0,"amount_type":"AUDA"},{"date":"2024","item":"Rental income","amount":2991053.0,"amount_type":"AUDA"},{"date":"2024","item":"Interest and investments","amount":28739245.0,"amount_type":"AUDA"},{"date":"2024","item":"Fines","amount":848550.0,"amount_type":"AUDA"},{"date":"2024","item":"Licenses and Permits","amount":3377307.0,"amount_type":"AUDA"},{"date":"2024","item":"Agency services","amount":1310185.0,"amount_type":"AUDA"},{"date":"2024","item":"Other","amount":22225885.0,"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":37.78},{"date":2023,"rating":"","result":39.31},{"date":2022,"rating":"","result":48.19},{"date":2021,"rating":"","result":44.77}],"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":"good","result":0.9,"overunder":"over","cube_version":"v2"},{"date":2023,"rating":"good","result":0.7,"overunder":"over","cube_version":"v2"},{"date":2022,"rating":"ave","result":-5.1,"overunder":"under","cube_version":"v2"},{"date":2021,"rating":"good","result":2.7,"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":2.68,"cube_version":"v2"},{"date":2023,"rating":"bad","result":0.85,"cube_version":"v2"},{"date":2022,"rating":"bad","result":0.72,"cube_version":"v2"},{"date":2021,"rating":"bad","result":0.27,"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":18.04},{"date":2023,"rating":"","result":13.04},{"date":2022,"rating":"","result":10.36},{"date":2021,"rating":"","result":7.92}],"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":68.19,"amount_type":"AUDA","cube_version":"v2"},{"date":"2023","year":2023,"rating":"bad","result":44.9,"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":25551899.0},{"year":2022,"value":27320234.0},{"year":2023,"value":28556923.0},{"year":2024,"value":29919252.0},{"year":2025,"value":37062825.0}],"category":"Community & Social Services"},{"values":[{"year":2021,"value":3958117.0},{"year":2023,"value":6081714.0},{"year":2024,"value":19018318.0},{"year":2025,"value":9507285.0}],"category":"Electricity "},{"values":[{"year":2021,"value":133414574.0},{"year":2022,"value":124244101.0},{"year":2023,"value":142822721.0},{"year":2024,"value":139100921.0},{"year":2025,"value":187513177.0}],"category":"Governance, Administration, Planning and Development"},{"values":[{"year":2021,"value":1576635.0},{"year":2022,"value":2085683.0},{"year":2023,"value":2158841.0},{"year":2024,"value":34178871.0},{"year":2025,"value":2350733.0}],"category":"Housing"},{"values":[{"year":2021,"value":3757.0},{"year":2022,"value":60361.0},{"year":2023,"value":43597.0},{"year":2024,"value":10218.0},{"year":2025,"value":32021.0}],"category":"Other"},{"values":[{"year":2021,"value":12165250.0},{"year":2022,"value":13001018.0},{"year":2023,"value":14935575.0},{"year":2024,"value":15823117.0},{"year":2025,"value":19666245.0}],"category":"Road Transport"},{"values":[{"year":2021,"value":61936.0},{"year":2022,"value":341712.0},{"year":2023,"value":121614.0},{"year":2024,"value":566484.0},{"year":2025,"value":480111.0}],"category":"Sport And Recreation"},{"values":[{"year":2021,"value":11085456.0},{"year":2022,"value":12588952.0},{"year":2023,"value":12646838.0},{"year":2024,"value":10210276.0},{"year":2025,"value":18054867.0}],"category":"Waste Management"}],"formula":{"text":"= All expenditure by function","actual":["=",{"cube":"incexp","item_codes":["4600"],"amount_type":"AUDA"}]},"formula_v2":{"text":"= All expenditure by function","actual":["=",{"cube":"incexp_v2","item_codes":["3000","3100","3200","3300","3400","3500","3600","3700","3800","3900","4000","4100","4200","4300"],"amount_type":"AUDA"}]}}},"demarcation":{"land_lost":[],"land_gained":[],"code":"KZN434"},"muni_contact":{"url":"http://www.jppmunicipality.gov.za","phone_number":"039 834 7700","street_address_1":"Ubuhlebezwe Municipality","street_address_2":"29 Margaret Street","street_address_3":"Ixopo","street_address_4":"3276"},"mayoral_staff":{"officials":[{"name":"Elizabeth Bathobile Ngubo","role":"Mayor/Executive Mayor","email":"thobilengb@gmail.com","title":"Ms","secretary":{"name":"Nobuhle Ruth Mbanjwa","role":"Secretary of Mayor/Executive Mayor","email":"nrmbanjwa@jppmunicipality.gov.za","title":"Ms","fax_number":"039 834 1168","office_phone":"039 834 7700"},"fax_number":"039 834 1168","office_phone":"039 834 7700"},{"name":"Mlungisi Eleutherius Mkhize","role":"Municipal Manager","email":"mm@jppmunicipality.gov.za","title":"Mr","secretary":{"name":"Olwethu Hlongwane","role":"Secretary of Municipal Manager","email":"onhlongwane@jppmunicipality.gov.za","title":"Ms","fax_number":" ","office_phone":"039 834 7700"},"fax_number":"039 834 2246","office_phone":"039 834 7700"},{"name":"Zinhle Lucky Miya","role":"Deputy Mayor/Executive Mayor","email":"zlmiya983@gmail.com","title":"Mr","secretary":{"name":"Minenhle Phakamisa Thanksgod Dlamini","role":"Secretary of Deputy Mayor/Executive Mayor","email":"mptdlamini@jppmunicipality.gov.za","title":"Mr","fax_number":"039 834 1168","office_phone":"039 834 7700"},"fax_number":"039 834 1168","office_phone":"039 834 7700"},{"name":"Siyasanga Yolani Sityata","role":"Chief Financial Officer","email":"ssityata@ubuhlebezwe.gov.za","title":"Ms","secretary":{"name":"Luyanda Msimang","role":"Secretary of Financial Manager","email":"lmsimang@jppmunicipality.gov.za","title":"Ms","fax_number":" ","office_phone":"039 834 7700"},"fax_number":"039 834 1168","office_phone":"039 834 7700"}],"updated_date":"October 2026"},"audit_opinions":{"values":[{"date":2024,"rating":"unqualified_emphasis_of_matter","result":"Unqualified - Emphasis of Matter items","report_url":"https://lg.treasury.gov.za/supportingdocs/KZN434/KZN434_Audit%20Report_2024_Y_20241203T141934Z_nhsithole.pdf"},{"date":2023,"rating":"unqualified_emphasis_of_matter","result":"Unqualified - Emphasis of Matter items","report_url":"https://lg.treasury.gov.za/supportingdocs/KZN434/KZN434_Audit%20Report_2023_Y_20240418T121438Z_nmbobo.pdf"},{"date":2022,"rating":"unqualified_emphasis_of_matter","result":"Unqualified - Emphasis of Matter items","report_url":"https://lg.treasury.gov.za/supportingdocs/KZN434/KZN434_Audit%20Report_2022_Y_20221202T080344Z_mdtsengane.pdf"},{"date":2021,"rating":"unqualified_emphasis_of_matter","result":"Unqualified - Emphasis of Matter items","report_url":"https://lg.treasury.gov.za/supportingdocs/KZN434/KZN434_Audit%20Report_2021_Y_20220301T085931Z_5405.pdf"}]}}