{"indicators":{"grants":{"totals":{"2021":{"ACT":{"equitable_share":69674696.0,"national_conditional_grants":21120182.0},"ORGB":{"equitable_share":395677000.0,"national_conditional_grants":116554000.0},"SCHD":{"national_conditional_grants":106554000.0},"TRFR":{"national_conditional_grants":63324000.0}},"2022":{"ORGB":{"equitable_share":412284000.0,"national_conditional_grants":152735000.0},"SCHD":{"national_conditional_grants":180735000.0},"TRFR":{"national_conditional_grants":159992000.0}},"2023":{"ACT":{"national_conditional_grants":151047979.0},"ORGB":{"equitable_share":454043000.0,"national_conditional_grants":124259000.0},"SCHD":{"national_conditional_grants":173893000.0},"TRFR":{"national_conditional_grants":152932000.0}},"2024":{"ACT":{"national_conditional_grants":115434206.0},"ORGB":{"equitable_share":486442000.0,"national_conditional_grants":146497000.0},"SCHD":{"national_conditional_grants":162667000.0},"TRFR":{"national_conditional_grants":129221000.0}}},"snapshot_date":{"year":2025,"quarter":"3"},"equitable_share":{"2021":[{"amount.sum":69674696.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ACT","financial_year_end.year":2021},{"amount.sum":395677000.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ORGB","financial_year_end.year":2021}],"2022":[{"amount.sum":412284000.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ORGB","financial_year_end.year":2022}],"2023":[{"amount.sum":454043000.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ORGB","financial_year_end.year":2023}],"2024":[{"amount.sum":486442000.0,"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":298000.0,"grant.code":"DRG","grant.label":"Municipal Disaster Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":298000.0,"grant.code":"DRG","grant.label":"Municipal Disaster Grant","amount_type.code":"TRFR","financial_year_end.year":2021},{"amount.sum":116333.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"ACT","financial_year_end.year":2021},{"amount.sum":2300000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":2300000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"TRFR","financial_year_end.year":2021},{"amount.sum":10660000.0,"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":10660000.0,"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":20262069.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"ACT","financial_year_end.year":2021},{"amount.sum":81475000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":57435000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2021},{"amount.sum":741780.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"ACT","financial_year_end.year":2021},{"amount.sum":1161000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":291000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"TRFR","financial_year_end.year":2021}],"2022":[{"amount.sum":26000000.0,"grant.code":"DRG","grant.label":"Municipal Disaster Grant","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":26000000.0,"grant.code":"DRG","grant.label":"Municipal Disaster Grant","amount_type.code":"TRFR","financial_year_end.year":2022},{"amount.sum":2450000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":2450000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"TRFR","financial_year_end.year":2022},{"amount.sum":20743000.0,"grant.code":"IN7G","grant.label":"Integrated National Electrification Programme (Allocation in-kind) Grant","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":15000000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":15000000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"TRFR","financial_year_end.year":2022},{"amount.sum":114758000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":114758000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2022},{"amount.sum":1784000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":1784000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"TRFR","financial_year_end.year":2022}],"2023":[{"amount.sum":2550000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"ACT","financial_year_end.year":2023},{"amount.sum":2550000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":2550000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"TRFR","financial_year_end.year":2023},{"amount.sum":20961000.0,"grant.code":"IN7G","grant.label":"Integrated National Electrification Programme (Allocation in-kind) Grant","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":7849980.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"ACT","financial_year_end.year":2023},{"amount.sum":9734000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":9734000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"TRFR","financial_year_end.year":2023},{"amount.sum":138888999.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"ACT","financial_year_end.year":2023},{"amount.sum":138889000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":138889000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2023},{"amount.sum":1759000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"ACT","financial_year_end.year":2023},{"amount.sum":1759000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":1759000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"TRFR","financial_year_end.year":2023}],"2024":[{"amount.sum":9000000.0,"grant.code":"DRCG","grant.label":"Municipal Disaster Recovery Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":9000000.0,"grant.code":"DRCG","grant.label":"Municipal Disaster Recovery Grant","amount_type.code":"TRFR","financial_year_end.year":2024},{"amount.sum":7292969.0,"grant.code":"DRG","grant.label":"Municipal Disaster Grant","amount_type.code":"ACT","financial_year_end.year":2024},{"amount.sum":4500000.0,"grant.code":"DRG","grant.label":"Municipal Disaster Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":4500000.0,"grant.code":"DRG","grant.label":"Municipal Disaster Grant","amount_type.code":"TRFR","financial_year_end.year":2024},{"amount.sum":1277001.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"ACT","financial_year_end.year":2024},{"amount.sum":2550000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":2550000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"TRFR","financial_year_end.year":2024},{"amount.sum":33446000.0,"grant.code":"IN7G","grant.label":"Integrated National Electrification Programme (Allocation in-kind) Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":13890235.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"ACT","financial_year_end.year":2024},{"amount.sum":20197000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":20197000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"TRFR","financial_year_end.year":2024},{"amount.sum":91570000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"ACT","financial_year_end.year":2024},{"amount.sum":91570000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":91570000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2024},{"amount.sum":1404001.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"ACT","financial_year_end.year":2024},{"amount.sum":1404000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":1404000.0,"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":447831534.0,"cube_version":"v2"},{"date":2023,"rating":"good","result":363643569.0,"cube_version":"v2"},{"date":2022,"rating":"good","result":464751703.0,"cube_version":"v2"},{"date":2021,"rating":"good","result":1085299140.0,"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":9.0,"cube_version":"v2"},{"date":2023,"rating":"good","result":8.0,"cube_version":"v2"},{"date":2022,"rating":"good","result":13.1,"cube_version":"v2"},{"date":2021,"rating":"good","result":34.7,"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":304437994.0,"rating":"good","result":1.84,"amount_type":"AUDA","liabilities":165592848.0,"cube_version":"v2"},{"date":2023,"year":2023,"assets":320881976.0,"rating":"good","result":2.71,"amount_type":"AUDA","liabilities":118378604.0,"cube_version":"v2"},{"date":2022,"year":2022,"assets":495551518.0,"rating":"good","result":3.83,"amount_type":"AUDA","liabilities":129432016.0,"cube_version":"v2"},{"date":2021,"year":2021,"assets":501853874.0,"rating":"good","result":3.47,"amount_type":"AUDA","liabilities":144722475.0,"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":210195868.0,"date":"2024","year":2024,"rating":"good","result":1.27,"amount_type":"ACT","liabilities":165592848.0,"cube_version":"v2","call_investment_deposits":0},{"cash":235765427.0,"date":"2023","year":2023,"rating":"good","result":1.99,"amount_type":"ACT","liabilities":118378604.0,"cube_version":"v2","call_investment_deposits":0},{"cash":410710964.0,"date":"2022","year":2022,"rating":"good","result":3.17,"amount_type":"ACT","liabilities":129432016.0,"cube_version":"v2","call_investment_deposits":0},{"cash":423227473.0,"date":"2021","year":2021,"rating":"good","result":2.92,"amount_type":"ACT","liabilities":144722475.0,"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":101503957.0,"percent":16.78},"total":604885833.0,"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":503381876.0,"percent":83.22}},"uifw_expenditure":{"ref":{"url":"http://mfma.treasury.gov.za/Circulars/Pages/Circular71.aspx","title":"Circular 71"},"values":[{"date":2024,"rating":"bad","result":20.26,"cube_version":"v2"},{"date":2023,"rating":"bad","result":16.73,"cube_version":"v2"},{"date":2022,"rating":"bad","result":8.58,"cube_version":"v2"},{"date":2021,"rating":"bad","result":34.04,"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":68734.0,"comparison":"Original budget to audited outcome","percent_changed":11.08},{"item":"Government Transfers","amount":82020000.0,"comparison":"Original to adjusted budget","percent_changed":20.53},{"item":"Government Transfers","amount":82264220.0,"comparison":"Original budget to audited outcome","percent_changed":20.6},{"item":"Interest and investments","amount":-12552084.0,"comparison":"Original to adjusted budget","percent_changed":-88.46},{"item":"Interest and investments","amount":-6910862.0,"comparison":"Original budget to audited outcome","percent_changed":-48.7},{"item":"Licenses and Permits","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Licenses and Permits","amount":-3125386.0,"comparison":"Original budget to audited outcome","percent_changed":-54.03},{"item":"Other","amount":-14782000.0,"comparison":"Original to adjusted budget","percent_changed":-60.67},{"item":"Other","amount":-16795095.0,"comparison":"Original budget to audited outcome","percent_changed":-68.94},{"item":"Property rates","amount":6000000.0,"comparison":"Original to adjusted budget","percent_changed":18.53},{"item":"Property rates","amount":2668769.0,"comparison":"Original budget to audited outcome","percent_changed":8.24},{"item":"Rental income","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Rental income","amount":16487.0,"comparison":"Original budget to audited outcome","percent_changed":53.19},{"item":"Service Charges","amount":800000.0,"comparison":"Original to adjusted budget","percent_changed":23.96},{"item":"Service Charges","amount":1436143.0,"comparison":"Original budget to audited outcome","percent_changed":43.01}],"2022":[{"item":"Fines","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Fines","amount":-272310.0,"comparison":"Original budget to audited outcome","percent_changed":-42.25},{"item":"Government Transfers","amount":26000000.0,"comparison":"Original to adjusted budget","percent_changed":6.24},{"item":"Government Transfers","amount":25999996.0,"comparison":"Original budget to audited outcome","percent_changed":6.24},{"item":"Interest and investments","amount":15355437.0,"comparison":"Original to adjusted budget","percent_changed":183.05},{"item":"Interest and investments","amount":11977765.0,"comparison":"Original budget to audited outcome","percent_changed":142.78},{"item":"Licenses and Permits","amount":2429712.0,"comparison":"Original to adjusted budget","percent_changed":50.79},{"item":"Licenses and Permits","amount":313214.0,"comparison":"Original budget to audited outcome","percent_changed":6.55},{"item":"Other","amount":7893914.0,"comparison":"Original to adjusted budget","percent_changed":8.79},{"item":"Other","amount":-79649933.0,"comparison":"Original budget to audited outcome","percent_changed":-88.69},{"item":"Property rates","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Property rates","amount":2315653.0,"comparison":"Original budget to audited outcome","percent_changed":6.98},{"item":"Rental income","amount":30000.0,"comparison":"Original to adjusted budget","percent_changed":17.63},{"item":"Rental income","amount":-4395.0,"comparison":"Original budget to audited outcome","percent_changed":-2.58},{"item":"Service Charges","amount":622900.0,"comparison":"Original to adjusted budget","percent_changed":14.49},{"item":"Service Charges","amount":581562.0,"comparison":"Original budget to audited outcome","percent_changed":13.52}],"2023":[{"item":"Fines","amount":-100000.0,"comparison":"Original to adjusted budget","percent_changed":-14.81},{"item":"Fines","amount":-293146.0,"comparison":"Original budget to audited outcome","percent_changed":-43.4},{"item":"Government Transfers","amount":100000.0,"comparison":"Original to adjusted budget","percent_changed":0.02},{"item":"Government Transfers","amount":36883983.0,"comparison":"Original budget to audited outcome","percent_changed":8.05},{"item":"Interest and investments","amount":12423100.0,"comparison":"Original to adjusted budget","percent_changed":79.54},{"item":"Interest and investments","amount":11866386.0,"comparison":"Original budget to audited outcome","percent_changed":75.98},{"item":"Licenses and Permits","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Licenses and Permits","amount":-2594477.0,"comparison":"Original budget to audited outcome","percent_changed":-35.97},{"item":"Other","amount":9628899.0,"comparison":"Original to adjusted budget","percent_changed":12.61},{"item":"Other","amount":-50171692.0,"comparison":"Original budget to audited outcome","percent_changed":-65.71},{"item":"Property rates","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Property rates","amount":-889740.0,"comparison":"Original budget to audited outcome","percent_changed":-2.56},{"item":"Rental income","amount":76000.0,"comparison":"Original to adjusted budget","percent_changed":36.22},{"item":"Rental income","amount":110122.0,"comparison":"Original budget to audited outcome","percent_changed":52.48},{"item":"Service Charges","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Service Charges","amount":-864650.0,"comparison":"Original budget to audited outcome","percent_changed":-13.46}],"2024":[{"item":"Fines","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Fines","amount":582208.0,"comparison":"Original budget to audited outcome","percent_changed":96.09},{"item":"Government Transfers","amount":13000000.0,"comparison":"Original to adjusted budget","percent_changed":2.65},{"item":"Government Transfers","amount":12485876.0,"comparison":"Original budget to audited outcome","percent_changed":2.54},{"item":"Interest and investments","amount":-4000000.0,"comparison":"Original to adjusted budget","percent_changed":-11.65},{"item":"Interest and investments","amount":-833125.0,"comparison":"Original budget to audited outcome","percent_changed":-2.43},{"item":"Licenses and Permits","amount":227000.0,"comparison":"Original to adjusted budget","percent_changed":2.99},{"item":"Licenses and Permits","amount":-2616332.0,"comparison":"Original budget to audited outcome","percent_changed":-34.44},{"item":"Other","amount":-27689098.0,"comparison":"Original to adjusted budget","percent_changed":-32.43},{"item":"Other","amount":-65372018.0,"comparison":"Original budget to audited outcome","percent_changed":-76.57},{"item":"Property rates","amount":-1151023.0,"comparison":"Original to adjusted budget","percent_changed":-3.14},{"item":"Property rates","amount":-795829.0,"comparison":"Original budget to audited outcome","percent_changed":-2.17},{"item":"Rental income","amount":80000.0,"comparison":"Original to adjusted budget","percent_changed":26.58},{"item":"Rental income","amount":42738.0,"comparison":"Original budget to audited outcome","percent_changed":14.2},{"item":"Service Charges","amount":-1100094.0,"comparison":"Original to adjusted budget","percent_changed":-16.26},{"item":"Service Charges","amount":-1092018.0,"comparison":"Original budget to audited outcome","percent_changed":-16.14}]},"income_time_series":[{"amount":541634104.0,"budget_phase":"Adjusted Budget","financial_year":2021,"amount_type.code":"ADJB"},{"amount":610131419.0,"budget_phase":"Adjusted Budget","financial_year":2022,"amount_type.code":"ADJB"},{"amount":621755199.0,"budget_phase":"Adjusted Budget","financial_year":2023,"amount_type.code":"ADJB"},{"amount":641851118.0,"budget_phase":"Adjusted Budget","financial_year":2024,"amount_type.code":"ADJB"},{"amount":539771198.0,"budget_phase":"Audited Actual","financial_year":2021,"amount_type.code":"AUDA"},{"amount":519061008.0,"budget_phase":"Audited Actual","financial_year":2022,"amount_type.code":"AUDA"},{"amount":593673986.0,"budget_phase":"Audited Actual","financial_year":2023,"amount_type.code":"AUDA"},{"amount":604885833.0,"budget_phase":"Audited Actual","financial_year":2024,"amount_type.code":"AUDA"},{"amount":639495272.0,"budget_phase":"Audited Actual","financial_year":2025,"amount_type.code":"AUDA"},{"amount":607832150.0,"budget_phase":"Forecast 1 year ahead of budget year","financial_year":2026,"amount_type.code":"IBY1"},{"amount":610709444.0,"budget_phase":"Forecast 2 years ahead of budget year","financial_year":2027,"amount_type.code":"IBY2"},{"amount":480148188.0,"budget_phase":"Original Budget","financial_year":2021,"amount_type.code":"ORGB"},{"amount":557799456.0,"budget_phase":"Original Budget","financial_year":2022,"amount_type.code":"ORGB"},{"amount":599627200.0,"budget_phase":"Original Budget","financial_year":2023,"amount_type.code":"ORGB"},{"amount":662484333.0,"budget_phase":"Original Budget","financial_year":2024,"amount_type.code":"ORGB"},{"amount":619224183.0,"budget_phase":"Original Budget","financial_year":2025,"amount_type.code":"ORGB"}],"spending_adjustments":{},"spending_time_series":[{"amount":405502157.0,"budget_phase":"Adjusted Budget","financial_year":2021,"amount_type.code":"ADJB"},{"amount":514288189.0,"budget_phase":"Adjusted Budget","financial_year":2022,"amount_type.code":"ADJB"},{"amount":482043103.0,"budget_phase":"Adjusted Budget","financial_year":2023,"amount_type.code":"ADJB"},{"amount":548914173.0,"budget_phase":"Adjusted Budget","financial_year":2024,"amount_type.code":"ADJB"},{"amount":375426284.0,"budget_phase":"Audited Actual","financial_year":2021,"amount_type.code":"AUDA"},{"amount":425568583.0,"budget_phase":"Audited Actual","financial_year":2022,"amount_type.code":"AUDA"},{"amount":548134285.0,"budget_phase":"Audited Actual","financial_year":2023,"amount_type.code":"AUDA"},{"amount":596646686.0,"budget_phase":"Audited Actual","financial_year":2024,"amount_type.code":"AUDA"},{"amount":626690484.0,"budget_phase":"Audited Actual","financial_year":2025,"amount_type.code":"AUDA"},{"amount":501971790.0,"budget_phase":"Forecast 1 year ahead of budget year","financial_year":2026,"amount_type.code":"IBY1"},{"amount":517891847.0,"budget_phase":"Forecast 2 years ahead of budget year","financial_year":2027,"amount_type.code":"IBY2"},{"amount":362821416.0,"budget_phase":"Original Budget","financial_year":2021,"amount_type.code":"ORGB"},{"amount":443227668.0,"budget_phase":"Original Budget","financial_year":2022,"amount_type.code":"ORGB"},{"amount":408843802.0,"budget_phase":"Original Budget","financial_year":2023,"amount_type.code":"ORGB"},{"amount":457671337.0,"budget_phase":"Original Budget","financial_year":2024,"amount_type.code":"ORGB"},{"amount":498124172.0,"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":"good","result":3.38,"overunder":"over","cube_version":"v2"},{"date":2023,"rating":"good","result":3.88,"overunder":"over","cube_version":"v2"},{"date":2022,"rating":"good","result":0.69,"overunder":"over","cube_version":"v2"},{"date":2021,"rating":"bad","result":-17.06,"overunder":"under","cube_version":"v2"}],"formula":{"text":"= ((Actual Capital Expenditure - Budgeted Capital Expenditure) / Budgeted Capital Expenditure) * 100","actual":["=","(","(",{"cube":"capital","item_codes":["4100"],"amount_type":"AUDA"},"-",{"cube":"capital","item_codes":["4100"],"amount_type":"ADJB"},")","/",{"cube":"capital","item_codes":["4100"],"amount_type":"ADJB"},")","*","100"]},"last_year":2024,"formula_v2":{"text":"= ((Actual Capital Expenditure - Budgeted Capital Expenditure) / Budgeted Capital Expenditure) * 100","actual":["=","(","(",{"cube":"capital_v2","amount_type":"AUDA","item_description":"capital type code NEW, RENEWAL, UPGRADING"},"-",{"cube":"capital_v2","amount_type":"ADJB","item_description":"capital type code NEW, RENEWAL, UPGRADING"},")","/",{"cube":"capital_v2","amount_type":"ADJB","item_description":"capital type code NEW, RENEWAL, UPGRADING"},")","*","100"]},"result_type":"%"},"local_revenue_breakdown":{"ref":{"url":"http://mfma.treasury.gov.za/Media_Releases/LGESDiscussions/Pages/default.aspx","title":"Local Government Equitable Share"},"values":[{"date":"2024","item":"Property rates","amount":35824726.0,"amount_type":"AUDA"},{"date":"2024","item":"Service Charges","amount":5672816.0,"amount_type":"AUDA"},{"date":"2024","item":"Rental income","amount":343707.0,"amount_type":"AUDA"},{"date":"2024","item":"Interest and investments","amount":33488678.0,"amount_type":"AUDA"},{"date":"2024","item":"Fines","amount":1188100.0,"amount_type":"AUDA"},{"date":"2024","item":"Licenses and Permits","amount":4979837.0,"amount_type":"AUDA"},{"date":"2024","item":"Agency services","amount":4148166.0,"amount_type":"AUDA"},{"date":"2024","item":"Other","amount":15857927.0,"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":24.55},{"date":2023,"rating":"","result":24.25},{"date":2022,"rating":"","result":28.85},{"date":2021,"rating":"","result":31.83}],"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":"ave","result":8.7,"overunder":"over","cube_version":"v2"},{"date":2023,"rating":"ave","result":13.7,"overunder":"over","cube_version":"v2"},{"date":2022,"rating":"bad","result":-17.3,"overunder":"under","cube_version":"v2"},{"date":2021,"rating":"ave","result":-7.4,"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":1.72,"cube_version":"v2"},{"date":2023,"rating":"bad","result":0.74,"cube_version":"v2"},{"date":2022,"rating":"bad","result":1.66,"cube_version":"v2"},{"date":2021,"rating":"bad","result":1.89,"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":33.53},{"date":2023,"rating":"","result":28.16},{"date":2022,"rating":"","result":24.69},{"date":2021,"rating":"","result":22.26}],"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":32.14,"amount_type":"AUDA","cube_version":"v2"},{"date":"2023","year":2023,"rating":"bad","result":36.27,"amount_type":"AUDA","cube_version":"v2"},{"date":"2022","year":2022,"rating":"bad","result":27.57,"amount_type":"AUDA","cube_version":"v2"},{"date":"2021","year":2021,"rating":"bad","result":25.68,"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":24506611.0},{"year":2022,"value":22270070.0},{"year":2023,"value":14164414.0},{"year":2024,"value":25035300.0},{"year":2025,"value":25258850.0}],"category":"Community & Social Services"},{"values":[{"year":2021,"value":16851166.0},{"year":2022,"value":23415063.0},{"year":2023,"value":50954758.0},{"year":2024,"value":39706395.0},{"year":2025,"value":50029752.0}],"category":"Electricity "},{"values":[{"year":2021,"value":-120.0},{"year":2023,"value":900000.0},{"year":2025,"value":-186463.0}],"category":"Environmental Protection"},{"values":[{"year":2021,"value":297147557.0},{"year":2022,"value":329369527.0},{"year":2023,"value":404607908.0},{"year":2024,"value":419447006.0},{"year":2025,"value":434503523.0}],"category":"Governance, Administration, Planning and Development"},{"values":[{"year":2021,"value":28706047.0},{"year":2022,"value":31934573.0},{"year":2023,"value":61680244.0},{"year":2024,"value":90593703.0},{"year":2025,"value":93986885.0}],"category":"Road Transport"},{"values":[{"year":2021,"value":9645.0},{"year":2022,"value":757788.0},{"year":2023,"value":2795238.0},{"year":2024,"value":6124739.0},{"year":2025,"value":7247102.0}],"category":"Sport And Recreation"},{"values":[{"year":2021,"value":8205378.0},{"year":2022,"value":17821562.0},{"year":2023,"value":13031723.0},{"year":2024,"value":15739543.0},{"year":2025,"value":15850835.0}],"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":"LIM345"},"muni_contact":{"url":"http://www.collinschabane.gov.za","phone_number":"015 851 0110","street_address_1":"Buiding DCO","street_address_2":"225 Collins Chabane Drive","street_address_3":"Malamulele","street_address_4":"0982"},"mayoral_staff":{"officials":[{"name":"Maluleke Gezani Shadrack","role":"Mayor/Executive Mayor","email":"sg.maluleke@collinschabane.gov.za","title":"Mr","secretary":{"name":"Nomathemba Lana Mboweni","role":"Secretary of Mayor/Executive Mayor","email":"lana.mboweni@collischabane.gov.za","title":"Mr","fax_number":"015 851 0097","office_phone":"015 851 2033"},"fax_number":"015 851 0097","office_phone":"015 851 2012"},{"name":"Risenga Richard Shilenge","role":"Municipal Manager","email":"richard.shilenge@collinschabane.gov.za","title":"Mr","secretary":{"name":"Nyeleti Precious Manganyi","role":"Secretary of Municipal Manager","email":"nyeleti.manganye@collinschabane.gov.za","title":"Ms","fax_number":"015 851 0097","office_phone":"015 851 2006"},"fax_number":"015 851 0097","office_phone":"015 851 0110"},{"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":"Nyeleti Maluleke","role":"Chief Financial Officer","email":"vanecia.maluleke@collinschabane.gov.za","title":"Ms","secretary":{"name":"Hlamalani Ellen Tshabalala","role":"Secretary of Financial Manager","email":"he.tshabalala@collinschabane.gov.za","title":"Mrs","fax_number":"015 851 0097","office_phone":"015 851 0151"},"fax_number":"015 851 0097","office_phone":"015 851 0110"}],"updated_date":"October 2026"},"audit_opinions":{"values":[{"date":2024,"rating":"qualified","result":"Qualified","report_url":"https://lg.treasury.gov.za/supportingdocs/LIM345/LIM345_Audit%20Report_2024_Y_20241211T163615Z_nomsa_makhubela.pdf"},{"date":2023,"rating":"unqualified_emphasis_of_matter","result":"Unqualified - Emphasis of Matter items","report_url":"https://lg.treasury.gov.za/supportingdocs/LIM345/LIM345_Audit%20Report_2023_Y_20231201T143057Z_nomsa_makhubela.pdf"},{"date":2022,"rating":"unqualified_emphasis_of_matter","result":"Unqualified - Emphasis of Matter items","report_url":"https://lg.treasury.gov.za/supportingdocs/LIM345/LIM345_Audit%20Report_2022_Y_20230420T124801Z_nomsa_makhubela.pdf"},{"date":2021,"rating":"unqualified_emphasis_of_matter","result":"Unqualified - Emphasis of Matter items","report_url":"https://lg.treasury.gov.za/supportingdocs/LIM345/LIM345_Audit%20Report_2021_Y_20221019T160225Z_nomsa_makhubela.pdf"}]}}