{"indicators":{"grants":{"totals":{"2021":{"ACT":{"equitable_share":10207897.0,"national_conditional_grants":1336298.0},"ORGB":{"equitable_share":37172000.0,"national_conditional_grants":36424000.0},"SCHD":{"national_conditional_grants":32424000.0},"TRFR":{"national_conditional_grants":12948000.0}},"2022":{"ORGB":{"equitable_share":38741000.0,"national_conditional_grants":27074000.0},"SCHD":{"national_conditional_grants":23074000.0},"TRFR":{"national_conditional_grants":23074000.0}},"2023":{"ORGB":{"equitable_share":46240000.0,"provincial_transfers":1400000.0,"national_conditional_grants":33585000.0},"SCHD":{"national_conditional_grants":38585000.0},"TRFR":{"national_conditional_grants":38585000.0}},"2024":{"ACT":{"national_conditional_grants":12306489.0},"ORGB":{"equitable_share":49595000.0,"national_conditional_grants":39337000.0},"SCHD":{"national_conditional_grants":36798000.0},"TRFR":{"national_conditional_grants":36798000.0}}},"snapshot_date":{"year":2025,"quarter":"3"},"equitable_share":{"2021":[{"amount.sum":10207897.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ACT","financial_year_end.year":2021},{"amount.sum":37172000.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ORGB","financial_year_end.year":2021}],"2022":[{"amount.sum":38741000.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ORGB","financial_year_end.year":2022}],"2023":[{"amount.sum":46240000.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ORGB","financial_year_end.year":2023}],"2024":[{"amount.sum":49595000.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ORGB","financial_year_end.year":2024}]},"provincial_transfers":{"2023":[{"amount.sum":1400000.0,"grant.code":"0006","grant.label":"Sport, Arts and Culture","amount_type.code":"ORGB","financial_year_end.year":2023}]},"national_conditional_grants":{"2021":[{"amount.sum":66000.0,"grant.code":"DRG","grant.label":"Municipal Disaster Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":66000.0,"grant.code":"DRG","grant.label":"Municipal Disaster Grant","amount_type.code":"TRFR","financial_year_end.year":2021},{"amount.sum":9204.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"ACT","financial_year_end.year":2021},{"amount.sum":2867000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":2867000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"TRFR","financial_year_end.year":2021},{"amount.sum":5500000.0,"grant.code":"IN7G","grant.label":"Integrated National Electrification Programme (Allocation in-kind) Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":2000000.0,"grant.code":"IN7G","grant.label":"Integrated National Electrification Programme (Allocation in-kind) Grant","amount_type.code":"TRFR","financial_year_end.year":2021},{"amount.sum":1155120.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"ACT","financial_year_end.year":2021},{"amount.sum":5500000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":2000000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"TRFR","financial_year_end.year":2021},{"amount.sum":9934000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":2000000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2021},{"amount.sum":171974.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"ACT","financial_year_end.year":2021},{"amount.sum":1057000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":265000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"TRFR","financial_year_end.year":2021},{"amount.sum":7500000.0,"grant.code":"WSIG","grant.label":"Water Services Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":3750000.0,"grant.code":"WSIG","grant.label":"Water Services Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2021}],"2022":[{"amount.sum":2800000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":2800000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"TRFR","financial_year_end.year":2022},{"amount.sum":10000000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":10000000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"TRFR","financial_year_end.year":2022},{"amount.sum":6274000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":6274000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2022},{"amount.sum":4000000.0,"grant.code":"WSIG","grant.label":"Water Services Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":4000000.0,"grant.code":"WSIG","grant.label":"Water Services Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2022}],"2023":[{"amount.sum":4500000.0,"grant.code":"EEDG","grant.label":"Energy Efficiency and Demand Side Management (Municipal) Grant","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":4500000.0,"grant.code":"EEDG","grant.label":"Energy Efficiency and Demand Side Management (Municipal) Grant","amount_type.code":"TRFR","financial_year_end.year":2023},{"amount.sum":2900000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":2900000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"TRFR","financial_year_end.year":2023},{"amount.sum":5500000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":5500000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"TRFR","financial_year_end.year":2023},{"amount.sum":15735000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":15735000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2023},{"amount.sum":950000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":950000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"TRFR","financial_year_end.year":2023},{"amount.sum":9000000.0,"grant.code":"WSIG","grant.label":"Water Services Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":9000000.0,"grant.code":"WSIG","grant.label":"Water Services Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2023}],"2024":[{"amount.sum":70324.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"ACT","financial_year_end.year":2024},{"amount.sum":2900000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":2900000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"TRFR","financial_year_end.year":2024},{"amount.sum":3000000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":3000000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"TRFR","financial_year_end.year":2024},{"amount.sum":7635526.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"ACT","financial_year_end.year":2024},{"amount.sum":21470000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":21470000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2024},{"amount.sum":978000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":978000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"TRFR","financial_year_end.year":2024},{"amount.sum":4600639.0,"grant.code":"WSIG","grant.label":"Water Services Infrastructure Grant","amount_type.code":"ACT","financial_year_end.year":2024},{"amount.sum":8450000.0,"grant.code":"WSIG","grant.label":"Water Services Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":8450000.0,"grant.code":"WSIG","grant.label":"Water Services Infrastructure Grant","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":859039483.0,"cube_version":"v2"},{"date":2023,"rating":"good","result":976249361.0,"cube_version":"v2"},{"date":2022,"rating":"good","result":1520279.0,"cube_version":"v2"},{"date":2021,"rating":"good","result":12511902.0,"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":92.8,"cube_version":"v2"},{"date":2023,"rating":"good","result":70.7,"cube_version":"v2"},{"date":2022,"rating":"bad","result":0.1,"cube_version":"v2"},{"date":2021,"rating":"bad","result":1.0,"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":84638285.0,"rating":"bad","result":0.66,"amount_type":"AUDA","liabilities":127338291.0,"cube_version":"v2"},{"date":2023,"year":2023,"assets":51171697.0,"rating":"bad","result":0.34,"amount_type":"AUDA","liabilities":150472424.0,"cube_version":"v2"},{"date":2022,"year":2022,"assets":37884581.0,"rating":"bad","result":0.33,"amount_type":"AUDA","liabilities":114556040.0,"cube_version":"v2"},{"date":2021,"year":2021,"assets":52360140.0,"rating":"bad","result":0.45,"amount_type":"AUDA","liabilities":116853727.0,"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":13466708.0,"date":"2024","year":2024,"rating":"bad","result":0.11,"amount_type":"ACT","liabilities":127338291.0,"cube_version":"v2","call_investment_deposits":0},{"cash":17976501.0,"date":"2023","year":2023,"rating":"bad","result":0.12,"amount_type":"ACT","liabilities":150472424.0,"cube_version":"v2","call_investment_deposits":0},{"cash":6309235.0,"date":"2022","year":2022,"rating":"bad","result":0.06,"amount_type":"ACT","liabilities":114556040.0,"cube_version":"v2","call_investment_deposits":0},{"cash":12582533.0,"date":"2021","year":2021,"rating":"bad","result":0.11,"amount_type":"ACT","liabilities":116853727.0,"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":98728386.0,"percent":59.54},"total":165811336.0,"rating":"ave","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":67082950.0,"percent":40.46}},"uifw_expenditure":{"ref":{"url":"http://mfma.treasury.gov.za/Circulars/Pages/Circular71.aspx","title":"Circular 71"},"values":[{"date":2024,"rating":"bad","result":34.21,"cube_version":"v2"},{"date":2023,"rating":"bad","result":18.14,"cube_version":"v2"},{"date":2022,"rating":"bad","result":39.13,"cube_version":"v2"},{"date":2021,"rating":"bad","result":43.98,"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":{"2023":[{"item":"Fines","amount":-3932698.0,"comparison":"Original to adjusted budget","percent_changed":-14.87},{"item":"Fines","amount":-26388844.0,"comparison":"Original budget to audited outcome","percent_changed":-99.8},{"item":"Government Transfers","amount":800000.0,"comparison":"Original to adjusted budget","percent_changed":1.55},{"item":"Government Transfers","amount":3556911.0,"comparison":"Original budget to audited outcome","percent_changed":6.91},{"item":"Interest and investments","amount":9993.0,"comparison":"Original to adjusted budget","percent_changed":0.08},{"item":"Interest and investments","amount":9690109.0,"comparison":"Original budget to audited outcome","percent_changed":75.35},{"item":"Licenses and Permits","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Licenses and Permits","amount":89557.0,"comparison":"Original budget to audited outcome","percent_changed":75.43},{"item":"Other","amount":-17.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Other","amount":-803731.0,"comparison":"Original budget to audited outcome","percent_changed":-75.0},{"item":"Property rates","amount":-999999.0,"comparison":"Original to adjusted budget","percent_changed":-3.97},{"item":"Property rates","amount":-4408031.0,"comparison":"Original budget to audited outcome","percent_changed":-17.49},{"item":"Rental income","amount":-400003.0,"comparison":"Original to adjusted budget","percent_changed":-45.99},{"item":"Rental income","amount":-332149.0,"comparison":"Original budget to audited outcome","percent_changed":-38.19},{"item":"Service Charges","amount":-1999169.0,"comparison":"Original to adjusted budget","percent_changed":-4.21},{"item":"Service Charges","amount":-15199754.0,"comparison":"Original budget to audited outcome","percent_changed":-32.02}],"2024":[{"item":"Fines","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Fines","amount":-682462.0,"comparison":"Original budget to audited outcome","percent_changed":-3.51},{"item":"Government Transfers","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Government Transfers","amount":12149950.0,"comparison":"Original budget to audited outcome","percent_changed":22.12},{"item":"Interest and investments","amount":-67759.0,"comparison":"Original to adjusted budget","percent_changed":-0.66},{"item":"Interest and investments","amount":1254262.0,"comparison":"Original budget to audited outcome","percent_changed":12.19},{"item":"Licenses and Permits","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Licenses and Permits","amount":-254917.0,"comparison":"Original budget to audited outcome","percent_changed":-55.42},{"item":"Other","amount":288607.0,"comparison":"Original to adjusted budget","percent_changed":10.46},{"item":"Other","amount":-1947905.0,"comparison":"Original budget to audited outcome","percent_changed":-70.62},{"item":"Property rates","amount":848059.0,"comparison":"Original to adjusted budget","percent_changed":3.23},{"item":"Property rates","amount":-4465883.0,"comparison":"Original budget to audited outcome","percent_changed":-17.01},{"item":"Rental income","amount":8153.0,"comparison":"Original to adjusted budget","percent_changed":0.85},{"item":"Rental income","amount":-448016.0,"comparison":"Original budget to audited outcome","percent_changed":-46.61},{"item":"Service Charges","amount":2592235.0,"comparison":"Original to adjusted budget","percent_changed":5.28},{"item":"Service Charges","amount":-4051375.0,"comparison":"Original budget to audited outcome","percent_changed":-8.25}]},"income_time_series":[{"amount":151842568.0,"budget_phase":"Adjusted Budget","financial_year":2021,"amount_type.code":"ADJB"},{"amount":150600153.0,"budget_phase":"Adjusted Budget","financial_year":2022,"amount_type.code":"ADJB"},{"amount":159005696.0,"budget_phase":"Adjusted Budget","financial_year":2023,"amount_type.code":"ADJB"},{"amount":167926977.0,"budget_phase":"Adjusted Budget","financial_year":2024,"amount_type.code":"ADJB"},{"amount":112975934.0,"budget_phase":"Audited Actual","financial_year":2021,"amount_type.code":"AUDA"},{"amount":111071882.0,"budget_phase":"Audited Actual","financial_year":2022,"amount_type.code":"AUDA"},{"amount":131731657.0,"budget_phase":"Audited Actual","financial_year":2023,"amount_type.code":"AUDA"},{"amount":165811336.0,"budget_phase":"Audited Actual","financial_year":2024,"amount_type.code":"AUDA"},{"amount":162052109.0,"budget_phase":"Audited Actual","financial_year":2025,"amount_type.code":"AUDA"},{"amount":188189378.0,"budget_phase":"Forecast 1 year ahead of budget year","financial_year":2026,"amount_type.code":"IBY1"},{"amount":199138975.0,"budget_phase":"Forecast 2 years ahead of budget year","financial_year":2027,"amount_type.code":"IBY2"},{"amount":137483729.0,"budget_phase":"Original Budget","financial_year":2021,"amount_type.code":"ORGB"},{"amount":144360299.0,"budget_phase":"Original Budget","financial_year":2022,"amount_type.code":"ORGB"},{"amount":165527589.0,"budget_phase":"Original Budget","financial_year":2023,"amount_type.code":"ORGB"},{"amount":164257682.0,"budget_phase":"Original Budget","financial_year":2024,"amount_type.code":"ORGB"},{"amount":177789624.0,"budget_phase":"Original Budget","financial_year":2025,"amount_type.code":"ORGB"}],"spending_adjustments":{"2021":[{"item":"Bulk purchases","amount":-400383.0,"comparison":"Original to adjusted budget","percent_changed":-2.09},{"item":"Bulk purchases","amount":699640.0,"comparison":"Original budget to audited outcome","percent_changed":3.66},{"item":"Contracted services","amount":722101.0,"comparison":"Original to adjusted budget","percent_changed":11.59},{"item":"Contracted services","amount":-1774721.0,"comparison":"Original budget to audited outcome","percent_changed":-28.48},{"item":"Employee related costs","amount":13.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Employee related costs","amount":-898874.0,"comparison":"Original budget to audited outcome","percent_changed":-2.34},{"item":"Finance charges","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Finance charges","amount":-1227893.0,"comparison":"Original budget to audited outcome","percent_changed":-19.97},{"item":"Other","amount":4360440.0,"comparison":"Original to adjusted budget","percent_changed":5.8},{"item":"Other","amount":138122.0,"comparison":"Original budget to audited outcome","percent_changed":0.18},{"item":"Remuneration of councillors","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Remuneration of councillors","amount":-135163.0,"comparison":"Original budget to audited outcome","percent_changed":-4.54},{"item":"Transfers and subsidies","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Transfers and subsidies","amount":null,"comparison":"Original budget to audited outcome","percent_changed":null}],"2022":[{"item":"Bulk purchases","amount":2605000.0,"comparison":"Original to adjusted budget","percent_changed":12.85},{"item":"Bulk purchases","amount":1908301.0,"comparison":"Original budget to audited outcome","percent_changed":9.41},{"item":"Contracted services","amount":872657.0,"comparison":"Original to adjusted budget","percent_changed":9.99},{"item":"Contracted services","amount":-3652716.0,"comparison":"Original budget to audited outcome","percent_changed":-41.79},{"item":"Employee related costs","amount":-36000.0,"comparison":"Original to adjusted budget","percent_changed":-0.08},{"item":"Employee related costs","amount":-9184029.0,"comparison":"Original budget to audited outcome","percent_changed":-20.65},{"item":"Finance charges","amount":-1180000.0,"comparison":"Original to adjusted budget","percent_changed":-29.5},{"item":"Finance charges","amount":-2733795.0,"comparison":"Original budget to audited outcome","percent_changed":-68.34},{"item":"Other","amount":3419028.0,"comparison":"Original to adjusted budget","percent_changed":5.13},{"item":"Other","amount":20233434.0,"comparison":"Original budget to audited outcome","percent_changed":30.33},{"item":"Remuneration of councillors","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Remuneration of councillors","amount":1007942.0,"comparison":"Original budget to audited outcome","percent_changed":33.57}],"2023":[{"item":"Bulk purchases","amount":-1549992.0,"comparison":"Original to adjusted budget","percent_changed":-6.0},{"item":"Bulk purchases","amount":-1355340.0,"comparison":"Original budget to audited outcome","percent_changed":-5.24},{"item":"Contracted services","amount":-5174323.0,"comparison":"Original to adjusted budget","percent_changed":-24.58},{"item":"Contracted services","amount":-8245649.0,"comparison":"Original budget to audited outcome","percent_changed":-39.17},{"item":"Employee related costs","amount":527481.0,"comparison":"Original to adjusted budget","percent_changed":1.07},{"item":"Employee related costs","amount":-14324343.0,"comparison":"Original budget to audited outcome","percent_changed":-29.08},{"item":"Finance charges","amount":-7.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Finance charges","amount":4269872.0,"comparison":"Original budget to audited outcome","percent_changed":163.8},{"item":"Other","amount":-1005665.0,"comparison":"Original to adjusted budget","percent_changed":-1.62},{"item":"Other","amount":20243857.0,"comparison":"Original budget to audited outcome","percent_changed":32.66},{"item":"Remuneration of councillors","amount":817839.0,"comparison":"Original to adjusted budget","percent_changed":20.88},{"item":"Remuneration of councillors","amount":442540.0,"comparison":"Original budget to audited outcome","percent_changed":11.3}],"2024":[{"item":"Bulk purchases","amount":-4100000.0,"comparison":"Original to adjusted budget","percent_changed":-15.91},{"item":"Bulk purchases","amount":-539937.0,"comparison":"Original budget to audited outcome","percent_changed":-2.1},{"item":"Contracted services","amount":1270493.0,"comparison":"Original to adjusted budget","percent_changed":7.67},{"item":"Contracted services","amount":-3110503.0,"comparison":"Original budget to audited outcome","percent_changed":-18.78},{"item":"Employee related costs","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Employee related costs","amount":-12224485.0,"comparison":"Original budget to audited outcome","percent_changed":-25.09},{"item":"Finance charges","amount":4841464.0,"comparison":"Original to adjusted budget","percent_changed":792.75},{"item":"Finance charges","amount":10036909.0,"comparison":"Original budget to audited outcome","percent_changed":1643.46},{"item":"Other","amount":972402.0,"comparison":"Original to adjusted budget","percent_changed":1.45},{"item":"Other","amount":-46447211.0,"comparison":"Original budget to audited outcome","percent_changed":-69.4},{"item":"Remuneration of councillors","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Remuneration of councillors","amount":277647.0,"comparison":"Original budget to audited outcome","percent_changed":6.22}]},"spending_time_series":[{"amount":152875771.0,"budget_phase":"Adjusted Budget","financial_year":2021,"amount_type.code":"ADJB"},{"amount":152875821.0,"budget_phase":"Adjusted Budget","financial_year":2022,"amount_type.code":"ADJB"},{"amount":158281918.0,"budget_phase":"Adjusted Budget","financial_year":2023,"amount_type.code":"ADJB"},{"amount":166046518.0,"budget_phase":"Adjusted Budget","financial_year":2024,"amount_type.code":"ADJB"},{"amount":144994710.0,"budget_phase":"Audited Actual","financial_year":2021,"amount_type.code":"AUDA"},{"amount":154774273.0,"budget_phase":"Audited Actual","financial_year":2022,"amount_type.code":"AUDA"},{"amount":165697522.0,"budget_phase":"Audited Actual","financial_year":2023,"amount_type.code":"AUDA"},{"amount":111054579.0,"budget_phase":"Audited Actual","financial_year":2024,"amount_type.code":"AUDA"},{"amount":163201444.0,"budget_phase":"Audited Actual","financial_year":2025,"amount_type.code":"AUDA"},{"amount":187931182.0,"budget_phase":"Forecast 1 year ahead of budget year","financial_year":2026,"amount_type.code":"IBY1"},{"amount":191993297.0,"budget_phase":"Forecast 2 years ahead of budget year","financial_year":2027,"amount_type.code":"IBY2"},{"amount":148193600.0,"budget_phase":"Original Budget","financial_year":2021,"amount_type.code":"ORGB"},{"amount":147195136.0,"budget_phase":"Original Budget","financial_year":2022,"amount_type.code":"ORGB"},{"amount":164666585.0,"budget_phase":"Original Budget","financial_year":2023,"amount_type.code":"ORGB"},{"amount":163062159.0,"budget_phase":"Original Budget","financial_year":2024,"amount_type.code":"ORGB"},{"amount":177569544.0,"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":-21.36,"overunder":"under","cube_version":"v2"},{"date":2023,"rating":"good","result":-4.77,"overunder":"under","cube_version":"v2"},{"date":2022,"rating":"bad","result":-100.0,"overunder":"under","cube_version":"v2"},{"date":2021,"rating":"bad","result":-98.57,"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":21793372.0,"amount_type":"AUDA"},{"date":"2024","item":"Service Charges","amount":45078359.0,"amount_type":"AUDA"},{"date":"2024","item":"Rental income","amount":513234.0,"amount_type":"AUDA"},{"date":"2024","item":"Interest and investments","amount":11540110.0,"amount_type":"AUDA"},{"date":"2024","item":"Fines","amount":18787930.0,"amount_type":"AUDA"},{"date":"2024","item":"Licenses and Permits","amount":205083.0,"amount_type":"AUDA"},{"date":"2024","item":"Agency services","amount":534492.0,"amount_type":"AUDA"},{"date":"2024","item":"Other","amount":275806.0,"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":32.87},{"date":2023,"rating":"","result":21.09},{"date":2022,"rating":"","result":22.81},{"date":2021,"rating":"","result":25.92}],"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":-33.1,"overunder":"under","cube_version":"v2"},{"date":2023,"rating":"good","result":4.7,"overunder":"over","cube_version":"v2"},{"date":2022,"rating":"good","result":1.2,"overunder":"over","cube_version":"v2"},{"date":2021,"rating":"ave","result":-5.2,"overunder":"under","cube_version":"v2"}],"formula":{"text":"= ((Actual Operating Expenditure - Budget Operating Expenditure) / Budgeted Operating Expenditure) * 100","actual":["=","(","(",{"cube":"incexp","item_codes":["4600"],"amount_type":"AUDA"},"-",{"cube":"incexp","item_codes":["4600"],"amount_type":"ADJB"},")","/",{"cube":"incexp","item_codes":["4600"],"amount_type":"ADJB"},")","*","100"]},"last_year":2024,"formula_v2":{"text":"= ((Actual Operating Expenditure - Budget Operating Expenditure) / Budgeted Operating Expenditure) * 100","actual":["=","(","(",{"cube":"incexp_v2","item_codes":["3000","3100","3200","3300","3400","3500","3600","3700","3800","3900","4000","4100","4200","4300"],"amount_type":"AUDA"},"-",{"cube":"incexp_v2","item_codes":["3000","3100","3200","3300","3400","3500","3600","3700","3800","3900","4000","4100","4200","4300"],"amount_type":"ADJB"},")","/",{"cube":"incexp_v2","item_codes":["3000","3100","3200","3300","3400","3500","3600","3700","3800","3900","4000","4100","4200","4300"],"amount_type":"ADJB"},")","*","100"]},"result_type":"%"},"repairs_maintenance_spending":{"ref":{"url":"http://mfma.treasury.gov.za/Circulars/Pages/Circular71.aspx","title":"Circular 71"},"values":[{"date":2024,"rating":"bad","result":0.47,"cube_version":"v2"},{"date":2023,"rating":"bad","result":0.58,"cube_version":"v2"},{"date":2022,"rating":null,"result":null,"cube_version":null},{"date":2021,"rating":null,"result":null,"cube_version":null}],"formula":{"text":"= (Repairs and maintenance expenditure / (Property, Plant and Equipment + Investment Property)) * 100","actual":["=","(",{"cube":"capital","item_codes":["4100"],"amount_type":"AUDA"},"/","(",{"cube":"bsheet","item_codes":["1300"],"amount_type":"AUDA"},"+",{"cube":"bsheet","item_codes":["1401"],"amount_type":"AUDA"},")",")","*","100"]},"last_year":2024,"formula_v2":{"text":"= (Repairs and maintenance expenditure / (Property, Plant and Equipment + Investment Property)) * 100","actual":["=","(",{"cube":"capital_v2","amount_type":"AUDA","item_description":"capital type code REPAIR_MNT Total"},"/","(",{"cube":"financial_position_v2","item_codes":["0230","0220"],"amount_type":"AUDA"},")",")","*","100"]},"result_type":"%"},"expenditure_trends_contracting":{"ref":{"url":"http://mfma.treasury.gov.za/Media_Releases/LGESDiscussions/Pages/default.aspx","title":"Local Government Equitable Share"},"values":[{"date":2024,"rating":"","result":12.11},{"date":2023,"rating":"","result":7.73},{"date":2022,"rating":"","result":3.29},{"date":2021,"rating":"","result":3.07}],"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":"good","result":371.77,"amount_type":"AUDA","cube_version":"v2"},{"date":"2023","year":2023,"rating":"good","result":597.03,"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":1697752.0},{"year":2022,"value":25282281.0},{"year":2023,"value":2866428.0},{"year":2024,"value":1504294.0},{"year":2025,"value":2092195.0}],"category":"Community & Social Services"},{"values":[{"year":2021,"value":33237243.0},{"year":2022,"value":48992143.0},{"year":2023,"value":66454847.0},{"year":2024,"value":28246979.0},{"year":2025,"value":32269979.0}],"category":"Electricity "},{"values":[{"year":2021,"value":72090146.0},{"year":2022,"value":68659952.0},{"year":2023,"value":59486526.0},{"year":2024,"value":68553162.0},{"year":2025,"value":91278744.0}],"category":"Governance, Administration, Planning and Development"},{"values":[{"year":2021,"value":9568258.0},{"year":2023,"value":4083702.0},{"year":2024,"value":4003237.0},{"year":2025,"value":5588234.0}],"category":"Road Transport"},{"values":[{"year":2021,"value":653514.0},{"year":2022,"value":2713257.0}],"category":"Sport And Recreation"},{"values":[{"year":2021,"value":11209858.0},{"year":2022,"value":2678597.0},{"year":2023,"value":3378832.0},{"year":2024,"value":3525930.0},{"year":2025,"value":3238364.0}],"category":"Waste Management"},{"values":[{"year":2021,"value":4734704.0},{"year":2022,"value":1900479.0},{"year":2023,"value":3497807.0},{"year":2024,"value":2791550.0},{"year":2025,"value":2735421.0}],"category":"Waste Water Management"},{"values":[{"year":2021,"value":11803235.0},{"year":2022,"value":4547564.0},{"year":2023,"value":25929380.0},{"year":2024,"value":2429427.0},{"year":2025,"value":25998507.0}],"category":"Water"}],"formula":{"text":"= All expenditure by function","actual":["=",{"cube":"incexp","item_codes":["4600"],"amount_type":"AUDA"}]},"formula_v2":{"text":"= All expenditure by function","actual":["=",{"cube":"incexp_v2","item_codes":["3000","3100","3200","3300","3400","3500","3600","3700","3800","3900","4000","4100","4200","4300"],"amount_type":"AUDA"}]}}},"demarcation":{"land_lost":[],"land_gained":[],"code":"NC071"},"muni_contact":{"url":"http://www.ubuntu.gov.za","phone_number":"053 621 0026","street_address_1":"Municipality Building","street_address_2":"78 Church Street","street_address_3":"Victoria West","street_address_4":"7070"},"mayoral_staff":{"officials":[{"name":"Charlene Cheryl Jantjies","role":"Mayor/Executive Mayor","email":"cheryljantjies09@gmail.com","title":"Ms","secretary":{"name":"Martin Kivedo","role":"Secretary of Mayor/Executive Mayor","email":"kivedo@gmail.com","title":"Mr","fax_number":"053 621 0368","office_phone":"053 621 0026"},"fax_number":"053 621 0368","office_phone":"053 621 0026"},{"name":"L S Itumeleng","role":"Municipal Manager","email":"levonap@gmail.com","title":"Mrs","secretary":{"name":"Rashielda Moses","role":"Secretary of Municipal Manager","email":"crmoses04@gmail.com","title":"Ms","fax_number":"053 621 0368","office_phone":"053 621 0026"},"fax_number":"053 621 0368","office_phone":"053 621 0026"},{"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":"Radiile Shuping","role":"Chief Financial Officer","email":"cfo@ubuntu.gov.za","title":"Mr","secretary":{"name":"","role":"Secretary of Financial Manager","email":"","title":"","fax_number":"","office_phone":""},"fax_number":" ","office_phone":"053 621 0026"}],"updated_date":"October 2026"},"audit_opinions":{"values":[{"date":2024,"rating":"qualified","result":"Qualified","report_url":"https://lg.treasury.gov.za/supportingdocs/NC071/NC071_Audit%20Report_2024_Y_20240415T114142Z_nasiphinkwenkwezi.pdf"},{"date":2023,"rating":"qualified","result":"Qualified","report_url":"https://lg.treasury.gov.za/supportingdocs/NC071/NC071_Audit%20Report_2023_Y_20231119T145958Z_nasiphinkwenkwezi.pdf"},{"date":2022,"rating":"qualified","result":"Qualified","report_url":"https://lg.treasury.gov.za/supportingdocs/NC071/NC071_Audit%20Report_2022_Y_20230214T192548Z_nasiphinkwenkwezi.pdf"},{"date":2021,"rating":"qualified","result":"Qualified","report_url":"https://lg.treasury.gov.za/supportingdocs/NC071/NC071_Audit%20Report_2021_Y_20220318T130807Z_5039.pdf"}]}}