{"indicators":{"grants":{"totals":{"2021":{"ACT":{"equitable_share":24792299.0,"national_conditional_grants":2562852.0},"ORGB":{"equitable_share":111895000.0,"national_conditional_grants":31768000.0},"SCHD":{"national_conditional_grants":31768000.0},"TRFR":{"national_conditional_grants":10956000.0}},"2022":{"ACT":{"national_conditional_grants":54782831.0},"ORGB":{"equitable_share":115504000.0,"national_conditional_grants":42610000.0},"SCHD":{"national_conditional_grants":42610000.0},"TRFR":{"national_conditional_grants":32921000.0}},"2023":{"ACT":{"national_conditional_grants":160456000.0},"ORGB":{"equitable_share":124987000.0,"provincial_transfers":2772000.0,"national_conditional_grants":49177000.0},"SCHD":{"national_conditional_grants":49177000.0},"TRFR":{"national_conditional_grants":35469000.0}},"2024":{"ACT":{"national_conditional_grants":45669827.0},"ORGB":{"equitable_share":131533000.0,"national_conditional_grants":76564000.0},"SCHD":{"national_conditional_grants":92416000.0},"TRFR":{"national_conditional_grants":64492000.0}}},"snapshot_date":{"year":2025,"quarter":"3"},"equitable_share":{"2021":[{"amount.sum":24792299.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ACT","financial_year_end.year":2021},{"amount.sum":111895000.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ORGB","financial_year_end.year":2021}],"2022":[{"amount.sum":115504000.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ORGB","financial_year_end.year":2022}],"2023":[{"amount.sum":124987000.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ORGB","financial_year_end.year":2023}],"2024":[{"amount.sum":131533000.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ORGB","financial_year_end.year":2024}]},"provincial_transfers":{"2023":[{"amount.sum":1572000.0,"grant.code":"0004","grant.label":"Public Works, Roads and Transport","amount_type.code":"ORGB","financial_year_end.year":2023},{"amount.sum":1200000.0,"grant.code":"0006","grant.label":"Sport, Arts and Culture","amount_type.code":"ORGB","financial_year_end.year":2023}]},"national_conditional_grants":{"2021":[{"amount.sum":596000.0,"grant.code":"DRG","grant.label":"Municipal Disaster Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":596000.0,"grant.code":"DRG","grant.label":"Municipal Disaster Grant","amount_type.code":"TRFR","financial_year_end.year":2021},{"amount.sum":2200000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":2200000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"TRFR","financial_year_end.year":2021},{"amount.sum":2562852.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"ACT","financial_year_end.year":2021},{"amount.sum":27972000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":7910000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2021},{"amount.sum":1000000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":250000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"TRFR","financial_year_end.year":2021}],"2022":[{"amount.sum":1192987.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"ACT","financial_year_end.year":2022},{"amount.sum":2100000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":2100000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"TRFR","financial_year_end.year":2022},{"amount.sum":9689000.0,"grant.code":"IN7G","grant.label":"Integrated National Electrification Programme (Allocation in-kind) Grant","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":24269844.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"ACT","financial_year_end.year":2022},{"amount.sum":29558000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":29558000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2022},{"amount.sum":28876000.0,"grant.code":"MISG","grant.label":"Municipal Systems Improvement Grant","amount_type.code":"ACT","financial_year_end.year":2022},{"amount.sum":444000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"ACT","financial_year_end.year":2022},{"amount.sum":1263000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":1263000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"TRFR","financial_year_end.year":2022}],"2023":[{"amount.sum":2200000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"ACT","financial_year_end.year":2023},{"amount.sum":2200000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":2200000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"TRFR","financial_year_end.year":2023},{"amount.sum":13708000.0,"grant.code":"IN7G","grant.label":"Integrated National Electrification Programme (Allocation in-kind) Grant","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":31701000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"ACT","financial_year_end.year":2023},{"amount.sum":31701000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":31701000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2023},{"amount.sum":124987000.0,"grant.code":"MISG","grant.label":"Municipal Systems Improvement Grant","amount_type.code":"ACT","financial_year_end.year":2023},{"amount.sum":1568000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"ACT","financial_year_end.year":2023},{"amount.sum":1568000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":1568000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"TRFR","financial_year_end.year":2023}],"2024":[{"amount.sum":25512000.0,"grant.code":"DRCG","grant.label":"Municipal Disaster Recovery Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":25512000.0,"grant.code":"DRCG","grant.label":"Municipal Disaster Recovery Grant","amount_type.code":"TRFR","financial_year_end.year":2024},{"amount.sum":11389826.0,"grant.code":"DRG","grant.label":"Municipal Disaster Grant","amount_type.code":"ACT","financial_year_end.year":2024},{"amount.sum":4700000.0,"grant.code":"DRG","grant.label":"Municipal Disaster Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":4700000.0,"grant.code":"DRG","grant.label":"Municipal Disaster Grant","amount_type.code":"TRFR","financial_year_end.year":2024},{"amount.sum":2200001.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"ACT","financial_year_end.year":2024},{"amount.sum":2200000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":2200000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"TRFR","financial_year_end.year":2024},{"amount.sum":27924000.0,"grant.code":"IN7G","grant.label":"Integrated National Electrification Programme (Allocation in-kind) Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":30770000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"ACT","financial_year_end.year":2024},{"amount.sum":30770000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":30770000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2024},{"amount.sum":1310000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"ACT","financial_year_end.year":2024},{"amount.sum":1310000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":1310000.0,"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":180331519.0,"cube_version":"v2"},{"date":2023,"rating":"good","result":70520348.0,"cube_version":"v2"},{"date":2022,"rating":"good","result":27563116.0,"cube_version":"v2"},{"date":2021,"rating":"good","result":10575734.0,"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":7.1,"cube_version":"v2"},{"date":2023,"rating":"ave","result":2.8,"cube_version":"v2"},{"date":2022,"rating":"ave","result":1.4,"cube_version":"v2"},{"date":2021,"rating":"bad","result":0.5,"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":128311296.0,"rating":"bad","result":0.48,"amount_type":"AUDA","liabilities":265276430.0,"cube_version":"v2"},{"date":2023,"year":2023,"assets":95020963.0,"rating":"bad","result":0.42,"amount_type":"AUDA","liabilities":226164720.0,"cube_version":"v2"},{"date":2022,"year":2022,"assets":80260115.0,"rating":"bad","result":0.44,"amount_type":"AUDA","liabilities":181403937.0,"cube_version":"v2"},{"date":2021,"year":2021,"assets":57084533.0,"rating":"bad","result":0.37,"amount_type":"AUDA","liabilities":154268464.0,"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":22826937.0,"date":"2024","year":2024,"rating":"bad","result":0.09,"amount_type":"ACT","liabilities":265276430.0,"cube_version":"v2","call_investment_deposits":0},{"cash":15702465.0,"date":"2023","year":2023,"rating":"bad","result":0.07,"amount_type":"ACT","liabilities":226164720.0,"cube_version":"v2","call_investment_deposits":0},{"cash":10231908.0,"date":"2022","year":2022,"rating":"bad","result":0.06,"amount_type":"ACT","liabilities":181403937.0,"cube_version":"v2","call_investment_deposits":0},{"cash":13426469.0,"date":"2021","year":2021,"rating":"bad","result":0.09,"amount_type":"ACT","liabilities":154268464.0,"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":127297912.0,"percent":47.96},"total":265440346.0,"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":138142434.0,"percent":52.04}},"uifw_expenditure":{"ref":{"url":"http://mfma.treasury.gov.za/Circulars/Pages/Circular71.aspx","title":"Circular 71"},"values":[{"date":2024,"rating":"bad","result":11.31,"cube_version":"v2"},{"date":2023,"rating":"bad","result":21.22,"cube_version":"v2"},{"date":2022,"rating":"bad","result":14.7,"cube_version":"v2"},{"date":2021,"rating":"bad","result":25.97,"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":-100174.0,"comparison":"Original budget to audited outcome","percent_changed":-94.5},{"item":"Government Transfers","amount":25581947.0,"comparison":"Original to adjusted budget","percent_changed":21.44},{"item":"Government Transfers","amount":24796409.0,"comparison":"Original budget to audited outcome","percent_changed":20.78},{"item":"Interest and investments","amount":2000000.0,"comparison":"Original to adjusted budget","percent_changed":25.49},{"item":"Interest and investments","amount":213973.0,"comparison":"Original budget to audited outcome","percent_changed":2.73},{"item":"Licenses and Permits","amount":-400000.0,"comparison":"Original to adjusted budget","percent_changed":-14.6},{"item":"Licenses and Permits","amount":-240371.0,"comparison":"Original budget to audited outcome","percent_changed":-8.77},{"item":"Other","amount":-7977.0,"comparison":"Original to adjusted budget","percent_changed":-0.38},{"item":"Other","amount":2178328.0,"comparison":"Original budget to audited outcome","percent_changed":102.54},{"item":"Property rates","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Property rates","amount":-2988430.0,"comparison":"Original budget to audited outcome","percent_changed":-12.56},{"item":"Rental income","amount":-80000.0,"comparison":"Original to adjusted budget","percent_changed":-31.87},{"item":"Rental income","amount":-206573.0,"comparison":"Original budget to audited outcome","percent_changed":-82.3},{"item":"Service Charges","amount":3541053.0,"comparison":"Original to adjusted budget","percent_changed":7.87},{"item":"Service Charges","amount":4590507.0,"comparison":"Original budget to audited outcome","percent_changed":10.2}],"2022":[{"item":"Fines","amount":-50000.0,"comparison":"Original to adjusted budget","percent_changed":-47.62},{"item":"Fines","amount":-92976.0,"comparison":"Original budget to audited outcome","percent_changed":-88.55},{"item":"Government Transfers","amount":4206312.0,"comparison":"Original to adjusted budget","percent_changed":3.46},{"item":"Government Transfers","amount":230749.0,"comparison":"Original budget to audited outcome","percent_changed":0.19},{"item":"Interest and investments","amount":-3041642.0,"comparison":"Original to adjusted budget","percent_changed":-25.68},{"item":"Interest and investments","amount":-3297174.0,"comparison":"Original budget to audited outcome","percent_changed":-27.84},{"item":"Licenses and Permits","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Licenses and Permits","amount":-486282.0,"comparison":"Original budget to audited outcome","percent_changed":-20.78},{"item":"Other","amount":-300.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Other","amount":-2373317.0,"comparison":"Original budget to audited outcome","percent_changed":-23.24},{"item":"Property rates","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Property rates","amount":-1606629.0,"comparison":"Original budget to audited outcome","percent_changed":-6.75},{"item":"Rental income","amount":-71000.0,"comparison":"Original to adjusted budget","percent_changed":-41.52},{"item":"Rental income","amount":-20378.0,"comparison":"Original budget to audited outcome","percent_changed":-11.92},{"item":"Service Charges","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Service Charges","amount":-3023395.0,"comparison":"Original budget to audited outcome","percent_changed":-5.79}],"2023":[{"item":"Fines","amount":11000.0,"comparison":"Original to adjusted budget","percent_changed":73.33},{"item":"Fines","amount":4583.0,"comparison":"Original budget to audited outcome","percent_changed":30.55},{"item":"Government Transfers","amount":261054.0,"comparison":"Original to adjusted budget","percent_changed":0.2},{"item":"Government Transfers","amount":-674007.0,"comparison":"Original budget to audited outcome","percent_changed":-0.52},{"item":"Interest and investments","amount":1663128.0,"comparison":"Original to adjusted budget","percent_changed":17.17},{"item":"Interest and investments","amount":3265658.0,"comparison":"Original budget to audited outcome","percent_changed":33.72},{"item":"Licenses and Permits","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Licenses and Permits","amount":-79748.0,"comparison":"Original budget to audited outcome","percent_changed":-3.28},{"item":"Other","amount":1742464.0,"comparison":"Original to adjusted budget","percent_changed":22.27},{"item":"Other","amount":1613881.0,"comparison":"Original budget to audited outcome","percent_changed":20.63},{"item":"Property rates","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Property rates","amount":-453736.0,"comparison":"Original budget to audited outcome","percent_changed":-1.91},{"item":"Rental income","amount":190500.0,"comparison":"Original to adjusted budget","percent_changed":190.5},{"item":"Rental income","amount":120733.0,"comparison":"Original budget to audited outcome","percent_changed":120.73},{"item":"Service Charges","amount":400000.0,"comparison":"Original to adjusted budget","percent_changed":0.74},{"item":"Service Charges","amount":-7618682.0,"comparison":"Original budget to audited outcome","percent_changed":-14.03}],"2024":[{"item":"Fines","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Fines","amount":-14900.0,"comparison":"Original budget to audited outcome","percent_changed":-54.42},{"item":"Government Transfers","amount":-110300.0,"comparison":"Original to adjusted budget","percent_changed":-0.08},{"item":"Government Transfers","amount":-277112.0,"comparison":"Original budget to audited outcome","percent_changed":-0.2},{"item":"Interest and investments","amount":5229758.0,"comparison":"Original to adjusted budget","percent_changed":40.21},{"item":"Interest and investments","amount":5625782.0,"comparison":"Original budget to audited outcome","percent_changed":43.25},{"item":"Licenses and Permits","amount":670678.0,"comparison":"Original to adjusted budget","percent_changed":29.79},{"item":"Licenses and Permits","amount":290914.0,"comparison":"Original budget to audited outcome","percent_changed":12.92},{"item":"Other","amount":-333147.0,"comparison":"Original to adjusted budget","percent_changed":-4.1},{"item":"Other","amount":15715618.0,"comparison":"Original budget to audited outcome","percent_changed":193.32},{"item":"Property rates","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Property rates","amount":-255389.0,"comparison":"Original budget to audited outcome","percent_changed":-1.05},{"item":"Rental income","amount":151400.0,"comparison":"Original to adjusted budget","percent_changed":77.3},{"item":"Rental income","amount":50442.0,"comparison":"Original budget to audited outcome","percent_changed":25.75},{"item":"Service Charges","amount":4020363.0,"comparison":"Original to adjusted budget","percent_changed":7.45},{"item":"Service Charges","amount":3855957.0,"comparison":"Original budget to audited outcome","percent_changed":7.14}]},"income_time_series":[{"amount":231822985.0,"budget_phase":"Adjusted Budget","financial_year":2021,"amount_type.code":"ADJB"},{"amount":223244956.0,"budget_phase":"Adjusted Budget","financial_year":2022,"amount_type.code":"ADJB"},{"amount":233123328.0,"budget_phase":"Adjusted Budget","financial_year":2023,"amount_type.code":"ADJB"},{"amount":250077786.0,"budget_phase":"Adjusted Budget","financial_year":2024,"amount_type.code":"ADJB"},{"amount":229431631.0,"budget_phase":"Audited Actual","financial_year":2021,"amount_type.code":"AUDA"},{"amount":211532184.0,"budget_phase":"Audited Actual","financial_year":2022,"amount_type.code":"AUDA"},{"amount":225033864.0,"budget_phase":"Audited Actual","financial_year":2023,"amount_type.code":"AUDA"},{"amount":265440346.0,"budget_phase":"Audited Actual","financial_year":2024,"amount_type.code":"AUDA"},{"amount":306914283.0,"budget_phase":"Audited Actual","financial_year":2025,"amount_type.code":"AUDA"},{"amount":271229250.0,"budget_phase":"Forecast 1 year ahead of budget year","financial_year":2026,"amount_type.code":"IBY1"},{"amount":274883121.0,"budget_phase":"Forecast 2 years ahead of budget year","financial_year":2027,"amount_type.code":"IBY2"},{"amount":201187962.0,"budget_phase":"Original Budget","financial_year":2021,"amount_type.code":"ORGB"},{"amount":222201586.0,"budget_phase":"Original Budget","financial_year":2022,"amount_type.code":"ORGB"},{"amount":228855182.0,"budget_phase":"Original Budget","financial_year":2023,"amount_type.code":"ORGB"},{"amount":240449034.0,"budget_phase":"Original Budget","financial_year":2024,"amount_type.code":"ORGB"},{"amount":266172387.0,"budget_phase":"Original Budget","financial_year":2025,"amount_type.code":"ORGB"}],"spending_adjustments":{"2021":[{"item":"Bulk purchases","amount":2000000.0,"comparison":"Original to adjusted budget","percent_changed":6.45},{"item":"Bulk purchases","amount":4883789.0,"comparison":"Original budget to audited outcome","percent_changed":15.75},{"item":"Contracted services","amount":4181690.0,"comparison":"Original to adjusted budget","percent_changed":29.96},{"item":"Contracted services","amount":2264121.0,"comparison":"Original budget to audited outcome","percent_changed":16.22},{"item":"Employee related costs","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Employee related costs","amount":18889046.0,"comparison":"Original budget to audited outcome","percent_changed":16.59},{"item":"Finance charges","amount":2000000.0,"comparison":"Original to adjusted budget","percent_changed":200.0},{"item":"Finance charges","amount":2801999.0,"comparison":"Original budget to audited outcome","percent_changed":280.2},{"item":"Other","amount":-4343090.0,"comparison":"Original to adjusted budget","percent_changed":-7.87},{"item":"Other","amount":16381767.0,"comparison":"Original budget to audited outcome","percent_changed":29.68},{"item":"Remuneration of councillors","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Remuneration of councillors","amount":-601294.0,"comparison":"Original budget to audited outcome","percent_changed":-4.93}],"2022":[{"item":"Bulk purchases","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Bulk purchases","amount":2950319.0,"comparison":"Original budget to audited outcome","percent_changed":8.06},{"item":"Contracted services","amount":-1618694.0,"comparison":"Original to adjusted budget","percent_changed":-7.93},{"item":"Contracted services","amount":-8104144.0,"comparison":"Original budget to audited outcome","percent_changed":-39.68},{"item":"Employee related costs","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Employee related costs","amount":-4590568.0,"comparison":"Original budget to audited outcome","percent_changed":-3.53},{"item":"Finance charges","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Finance charges","amount":-581202.0,"comparison":"Original budget to audited outcome","percent_changed":-18.65},{"item":"Other","amount":130363.0,"comparison":"Original to adjusted budget","percent_changed":0.2},{"item":"Other","amount":-20663126.0,"comparison":"Original budget to audited outcome","percent_changed":-32.43},{"item":"Remuneration of councillors","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Remuneration of councillors","amount":-463500.0,"comparison":"Original budget to audited outcome","percent_changed":-3.86}]},"spending_time_series":[{"amount":231026562.0,"budget_phase":"Adjusted Budget","financial_year":2021,"amount_type.code":"ADJB"},{"amount":264293858.0,"budget_phase":"Adjusted Budget","financial_year":2022,"amount_type.code":"ADJB"},{"amount":276081609.0,"budget_phase":"Adjusted Budget","financial_year":2023,"amount_type.code":"ADJB"},{"amount":309640890.0,"budget_phase":"Adjusted Budget","financial_year":2024,"amount_type.code":"ADJB"},{"amount":271807390.0,"budget_phase":"Audited Actual","financial_year":2021,"amount_type.code":"AUDA"},{"amount":234329968.0,"budget_phase":"Audited Actual","financial_year":2022,"amount_type.code":"AUDA"},{"amount":298062290.0,"budget_phase":"Audited Actual","financial_year":2023,"amount_type.code":"AUDA"},{"amount":306106564.0,"budget_phase":"Audited Actual","financial_year":2024,"amount_type.code":"AUDA"},{"amount":317281059.0,"budget_phase":"Audited Actual","financial_year":2025,"amount_type.code":"AUDA"},{"amount":311495349.0,"budget_phase":"Forecast 1 year ahead of budget year","financial_year":2026,"amount_type.code":"IBY1"},{"amount":313514332.0,"budget_phase":"Forecast 2 years ahead of budget year","financial_year":2027,"amount_type.code":"IBY2"},{"amount":227187962.0,"budget_phase":"Original Budget","financial_year":2021,"amount_type.code":"ORGB"},{"amount":265782189.0,"budget_phase":"Original Budget","financial_year":2022,"amount_type.code":"ORGB"},{"amount":255338798.0,"budget_phase":"Original Budget","financial_year":2023,"amount_type.code":"ORGB"},{"amount":305538054.0,"budget_phase":"Original Budget","financial_year":2024,"amount_type.code":"ORGB"},{"amount":308577094.0,"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":1061.26,"overunder":"over","cube_version":"v2"},{"date":2023,"rating":"bad","result":1621.2,"overunder":"over","cube_version":"v2"},{"date":2022,"rating":"bad","result":1615.15,"overunder":"over","cube_version":"v2"},{"date":2021,"rating":"bad","result":1146.25,"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":24168893.0,"amount_type":"AUDA"},{"date":"2024","item":"Service Charges","amount":57849585.0,"amount_type":"AUDA"},{"date":"2024","item":"Rental income","amount":246300.0,"amount_type":"AUDA"},{"date":"2024","item":"Interest and investments","amount":18633122.0,"amount_type":"AUDA"},{"date":"2024","item":"Fines","amount":12478.0,"amount_type":"AUDA"},{"date":"2024","item":"Licenses and Permits","amount":2542590.0,"amount_type":"AUDA"},{"date":"2024","item":"Agency services","amount":1321122.0,"amount_type":"AUDA"},{"date":"2024","item":"Other","amount":22523822.0,"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":44.5},{"date":2023,"rating":"","result":45.42},{"date":2022,"rating":"","result":53.49},{"date":2021,"rating":"","result":48.83}],"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":"good","result":-1.1,"overunder":"under","cube_version":"v2"},{"date":2023,"rating":"ave","result":8.0,"overunder":"over","cube_version":"v2"},{"date":2022,"rating":"ave","result":-11.3,"overunder":"under","cube_version":"v2"},{"date":2021,"rating":"bad","result":17.7,"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":0.86,"cube_version":"v2"},{"date":2023,"rating":"bad","result":0.69,"cube_version":"v2"},{"date":2022,"rating":"bad","result":0.58,"cube_version":"v2"},{"date":2021,"rating":"bad","result":0.57,"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":4.68},{"date":2023,"rating":"","result":4.78},{"date":2022,"rating":"","result":5.26},{"date":2021,"rating":"","result":5.97}],"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":4.39,"amount_type":"AUDA","cube_version":"v2"},{"date":"2023","year":2023,"rating":"bad","result":4.57,"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":12598571.0},{"year":2022,"value":16762748.0},{"year":2023,"value":12122406.0},{"year":2024,"value":12635118.0},{"year":2025,"value":5024530.0}],"category":"Community & Social Services"},{"values":[{"year":2021,"value":43763934.0},{"year":2022,"value":44517187.0},{"year":2023,"value":49496438.0},{"year":2024,"value":59774193.0},{"year":2025,"value":68802185.0}],"category":"Electricity "},{"values":[{"year":2021,"value":1116.0},{"year":2022,"value":18783.0},{"year":2023,"value":135000.0},{"year":2024,"value":575544.0},{"year":2025,"value":495000.0}],"category":"Environmental Protection"},{"values":[{"year":2021,"value":142451569.0},{"year":2022,"value":98325717.0},{"year":2023,"value":159783796.0},{"year":2024,"value":149525160.0},{"year":2025,"value":158063724.0}],"category":"Governance, Administration, Planning and Development"},{"values":[{"year":2021,"value":1345.0},{"year":2022,"value":3311.0},{"year":2023,"value":121723.0},{"year":2024,"value":199211.0},{"year":2025,"value":87469.0}],"category":"Housing"},{"values":[{"year":2021,"value":57218747.0},{"year":2022,"value":59250180.0},{"year":2023,"value":60969343.0},{"year":2024,"value":67458211.0},{"year":2025,"value":67720890.0}],"category":"Road Transport"},{"values":[{"year":2021,"value":2176557.0},{"year":2022,"value":1994433.0},{"year":2023,"value":2200529.0},{"year":2024,"value":2254381.0},{"year":2025,"value":2075257.0}],"category":"Sport And Recreation"},{"values":[{"year":2021,"value":13595551.0},{"year":2022,"value":13457609.0},{"year":2023,"value":13233055.0},{"year":2024,"value":13684746.0},{"year":2025,"value":15012004.0}],"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":"EC124"},"muni_contact":{"url":"http://www.amahlathi.gov.za","phone_number":"043 683 5000","street_address_1":"Amahlathi Municipality","street_address_2":"12 Maclean Street","street_address_3":"Stutterheim","street_address_4":"4939"},"mayoral_staff":{"officials":[{"name":"Nomakhosazana Nongqayi","role":"Mayor/Executive Mayor","email":"smbi@amahlathi.gov.za","title":"Ms","secretary":{"name":"S Mbi","role":"Secretary of Mayor/Executive Mayor","email":"smbi@amahlathi.gov.za","title":"Ms","fax_number":" ","office_phone":"043 492 1283"},"fax_number":"043 683 1127","office_phone":"043 492 1283"},{"name":"Zamuxolo Shasha","role":"Municipal Manager","email":"zshasha@amahlathi.gov.za","title":"Dr","secretary":{"name":"P Gavini","role":"Secretary of Municipal Manager","email":"pgavini@amahlathi.gov.za","title":"Ms","fax_number":"043 683 1127","office_phone":"043 683 5000"},"fax_number":"043 683 1127","office_phone":"043 683 5000"},{"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":"Buyiswa Ngwendu","role":"Chief Financial Officer","email":"bngwendu@amahlathi.gov.za","title":"Mrs","secretary":{"name":"T Myoli","role":"Secretary of Financial Manager","email":"tmyoli@amahlathi.gov.za","title":"Ms","fax_number":"","office_phone":"043 492 1077"},"fax_number":" ","office_phone":"043 683 5079"}],"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/EC124/EC124_Audit%20Report_2024_Y_20240913T132949Z_csamuels.pdf"},{"date":2023,"rating":"qualified","result":"Qualified","report_url":"https://lg.treasury.gov.za/supportingdocs/EC124/EC124_Audit%20Report_2023_Y_20231213T104422Z_sfaye.pdf"},{"date":2022,"rating":"unqualified_emphasis_of_matter","result":"Unqualified - Emphasis of Matter items","report_url":"https://lg.treasury.gov.za/supportingdocs/EC124/EC124_Audit%20Report_2022_Y_20221201T092708Z_sfaye.pdf"},{"date":2021,"rating":"unqualified_emphasis_of_matter","result":"Unqualified - Emphasis of Matter items","report_url":"https://lg.treasury.gov.za/supportingdocs/EC124/EC124_Audit%20Report_2021_Y_20220302T154623Z_sfaye.pdf"}]}}