{"indicators":{"grants":{"totals":{"2021":{"ACT":{"equitable_share":5899280.0,"national_conditional_grants":-14459417.0},"ORGB":{"equitable_share":37709000.0,"national_conditional_grants":16108000.0},"SCHD":{"national_conditional_grants":16108000.0},"TRFR":{"national_conditional_grants":9475000.0}},"2022":{"ORGB":{"equitable_share":38934000.0,"national_conditional_grants":27102000.0},"SCHD":{"national_conditional_grants":23551000.0},"TRFR":{"national_conditional_grants":23551000.0}},"2023":{"ACT":{"national_conditional_grants":22318399.0},"ORGB":{"equitable_share":45621000.0,"provincial_transfers":5897000.0,"national_conditional_grants":16583000.0},"SCHD":{"national_conditional_grants":22683000.0},"TRFR":{"national_conditional_grants":22683000.0}},"2024":{"ACT":{"national_conditional_grants":17134522.0},"ORGB":{"equitable_share":48008000.0,"national_conditional_grants":18077000.0},"SCHD":{"national_conditional_grants":64029000.0},"TRFR":{"national_conditional_grants":62819000.0}}},"snapshot_date":{"year":2025,"quarter":"3"},"equitable_share":{"2021":[{"amount.sum":5899280.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ACT","financial_year_end.year":2021},{"amount.sum":37709000.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ORGB","financial_year_end.year":2021}],"2022":[{"amount.sum":38934000.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ORGB","financial_year_end.year":2022}],"2023":[{"amount.sum":45621000.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ORGB","financial_year_end.year":2023}],"2024":[{"amount.sum":48008000.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ORGB","financial_year_end.year":2024}]},"provincial_transfers":{"2023":[{"amount.sum":3079000.0,"grant.code":"0004","grant.label":"Public Works, Roads and Transport","amount_type.code":"ORGB","financial_year_end.year":2023},{"amount.sum":2218000.0,"grant.code":"0006","grant.label":"Sport, Arts and Culture","amount_type.code":"ORGB","financial_year_end.year":2023},{"amount.sum":600000.0,"grant.code":"0007","grant.label":"Housing and Local Government","amount_type.code":"ORGB","financial_year_end.year":2023}]},"national_conditional_grants":{"2021":[{"amount.sum":507671.0,"grant.code":"DRG","grant.label":"Municipal Disaster Grant","amount_type.code":"ACT","financial_year_end.year":2021},{"amount.sum":854000.0,"grant.code":"DRG","grant.label":"Municipal Disaster Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":854000.0,"grant.code":"DRG","grant.label":"Municipal Disaster Grant","amount_type.code":"TRFR","financial_year_end.year":2021},{"amount.sum":3518.0,"grant.code":"EEDG","grant.label":"Energy Efficiency and Demand Side Management (Municipal) Grant","amount_type.code":"ACT","financial_year_end.year":2021},{"amount.sum":1066076.0,"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":-17198018.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"ACT","financial_year_end.year":2021},{"amount.sum":11670000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":6000000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2021},{"amount.sum":1161336.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"ACT","financial_year_end.year":2021},{"amount.sum":1284000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":321000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"TRFR","financial_year_end.year":2021}],"2022":[{"amount.sum":2200000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":2200000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"TRFR","financial_year_end.year":2022},{"amount.sum":20130000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":20130000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2022},{"amount.sum":1221000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":1221000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"TRFR","financial_year_end.year":2022}],"2023":[{"amount.sum":2341024.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"ACT","financial_year_end.year":2023},{"amount.sum":2400000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":2400000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"TRFR","financial_year_end.year":2023},{"amount.sum":6100000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":6100000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"TRFR","financial_year_end.year":2023},{"amount.sum":17852133.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"ACT","financial_year_end.year":2023},{"amount.sum":12753000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":12753000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2023},{"amount.sum":2125242.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"ACT","financial_year_end.year":2023},{"amount.sum":1430000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":1430000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"TRFR","financial_year_end.year":2023}],"2024":[{"amount.sum":46629000.0,"grant.code":"DRCG","grant.label":"Municipal Disaster Recovery Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":46629000.0,"grant.code":"DRCG","grant.label":"Municipal Disaster Recovery Grant","amount_type.code":"TRFR","financial_year_end.year":2024},{"amount.sum":2400000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"ACT","financial_year_end.year":2024},{"amount.sum":2400000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":2400000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"TRFR","financial_year_end.year":2024},{"amount.sum":1210000.0,"grant.code":"IN7G","grant.label":"Integrated National Electrification Programme (Allocation in-kind) Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":13189522.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"ACT","financial_year_end.year":2024},{"amount.sum":12245000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":12245000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2024},{"amount.sum":1545000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"ACT","financial_year_end.year":2024},{"amount.sum":1545000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":1545000.0,"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":192267661.0,"cube_version":"v2"},{"date":2023,"rating":"good","result":91025219.0,"cube_version":"v2"},{"date":2022,"rating":"good","result":37128532.0,"cube_version":"v2"},{"date":2021,"rating":"bad","result":-165295.0,"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":25.4,"cube_version":"v2"},{"date":2023,"rating":"good","result":14.2,"cube_version":"v2"},{"date":2022,"rating":"good","result":6.1,"cube_version":"v2"},{"date":2021,"rating":"bad","result":0.0,"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":32809062.0,"rating":"bad","result":0.68,"amount_type":"AUDA","liabilities":48164559.0,"cube_version":"v2"},{"date":2023,"year":2023,"assets":16906768.0,"rating":"bad","result":0.8,"amount_type":"AUDA","liabilities":21178453.0,"cube_version":"v2"},{"date":2022,"year":2022,"assets":10304306.0,"rating":"bad","result":0.74,"amount_type":"AUDA","liabilities":13982257.0,"cube_version":"v2"},{"date":2021,"year":2021,"assets":14648849.0,"rating":"ave","result":1.23,"amount_type":"AUDA","liabilities":11947828.0,"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":11029441.0,"date":"2024","year":2024,"rating":"bad","result":0.23,"amount_type":"ACT","liabilities":48164559.0,"cube_version":"v2","call_investment_deposits":0},{"cash":-690742.0,"date":"2023","year":2023,"rating":"bad","result":-0.03,"amount_type":"ACT","liabilities":21178453.0,"cube_version":"v2","call_investment_deposits":0},{"cash":-4467336.0,"date":"2022","year":2022,"rating":"bad","result":-0.32,"amount_type":"ACT","liabilities":13982257.0,"cube_version":"v2","call_investment_deposits":0},{"cash":4112215.0,"date":"2021","year":2021,"rating":"bad","result":0.34,"amount_type":"ACT","liabilities":11947828.0,"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":13265152.0,"percent":19.62},"total":67603271.0,"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":54338119.0,"percent":80.38}},"uifw_expenditure":{"ref":{"url":"http://mfma.treasury.gov.za/Circulars/Pages/Circular71.aspx","title":"Circular 71"},"values":[{"date":2024,"rating":"bad","result":65.05,"cube_version":"v2"},{"date":2023,"rating":"bad","result":21.6,"cube_version":"v2"},{"date":2022,"rating":"bad","result":34.83,"cube_version":"v2"},{"date":2021,"rating":"bad","result":27.66,"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":"Government Transfers","amount":3514000.0,"comparison":"Original to adjusted budget","percent_changed":8.11},{"item":"Government Transfers","amount":928601.0,"comparison":"Original budget to audited outcome","percent_changed":2.14},{"item":"Interest and investments","amount":-343733.0,"comparison":"Original to adjusted budget","percent_changed":-28.08},{"item":"Interest and investments","amount":-438245.0,"comparison":"Original budget to audited outcome","percent_changed":-35.8},{"item":"Licenses and Permits","amount":11500.0,"comparison":"Original to adjusted budget","percent_changed":34.42},{"item":"Licenses and Permits","amount":7473.0,"comparison":"Original budget to audited outcome","percent_changed":22.36},{"item":"Other","amount":-686000.0,"comparison":"Original to adjusted budget","percent_changed":-18.88},{"item":"Other","amount":-2973278.0,"comparison":"Original budget to audited outcome","percent_changed":-81.84},{"item":"Property rates","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Property rates","amount":-644330.0,"comparison":"Original budget to audited outcome","percent_changed":-9.11},{"item":"Rental income","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Rental income","amount":-23603.0,"comparison":"Original budget to audited outcome","percent_changed":-2.96},{"item":"Service Charges","amount":788.0,"comparison":"Original to adjusted budget","percent_changed":1.0},{"item":"Service Charges","amount":1820.0,"comparison":"Original budget to audited outcome","percent_changed":2.31}],"2022":[{"item":"Government Transfers","amount":163768.0,"comparison":"Original to adjusted budget","percent_changed":0.34},{"item":"Government Transfers","amount":-3119225.0,"comparison":"Original budget to audited outcome","percent_changed":-6.5},{"item":"Interest and investments","amount":-456379.0,"comparison":"Original to adjusted budget","percent_changed":-48.04},{"item":"Interest and investments","amount":-500253.0,"comparison":"Original budget to audited outcome","percent_changed":-52.66},{"item":"Licenses and Permits","amount":1710.0,"comparison":"Original to adjusted budget","percent_changed":5.47},{"item":"Licenses and Permits","amount":2260.0,"comparison":"Original budget to audited outcome","percent_changed":7.22},{"item":"Other","amount":671109.0,"comparison":"Original to adjusted budget","percent_changed":66.55},{"item":"Other","amount":-1040823.0,"comparison":"Original budget to audited outcome","percent_changed":-103.21},{"item":"Property rates","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Property rates","amount":876339.0,"comparison":"Original budget to audited outcome","percent_changed":11.69},{"item":"Rental income","amount":-16500.0,"comparison":"Original to adjusted budget","percent_changed":-2.35},{"item":"Rental income","amount":-201853.0,"comparison":"Original budget to audited outcome","percent_changed":-28.77},{"item":"Service Charges","amount":3300.0,"comparison":"Original to adjusted budget","percent_changed":3.81},{"item":"Service Charges","amount":4059.0,"comparison":"Original budget to audited outcome","percent_changed":4.68}],"2023":[{"item":"Government Transfers","amount":254000.0,"comparison":"Original to adjusted budget","percent_changed":0.49},{"item":"Government Transfers","amount":384142.0,"comparison":"Original budget to audited outcome","percent_changed":0.74},{"item":"Interest and investments","amount":-184000.0,"comparison":"Original to adjusted budget","percent_changed":-25.92},{"item":"Interest and investments","amount":-169727.0,"comparison":"Original budget to audited outcome","percent_changed":-23.91},{"item":"Licenses and Permits","amount":1000.0,"comparison":"Original to adjusted budget","percent_changed":2.27},{"item":"Licenses and Permits","amount":-7978.0,"comparison":"Original budget to audited outcome","percent_changed":-18.13},{"item":"Other","amount":1894500.0,"comparison":"Original to adjusted budget","percent_changed":374.41},{"item":"Other","amount":2720602.0,"comparison":"Original budget to audited outcome","percent_changed":537.67},{"item":"Property rates","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Property rates","amount":771787.0,"comparison":"Original budget to audited outcome","percent_changed":9.57},{"item":"Rental income","amount":110825.0,"comparison":"Original to adjusted budget","percent_changed":15.03},{"item":"Rental income","amount":-175244.0,"comparison":"Original budget to audited outcome","percent_changed":-23.77},{"item":"Service Charges","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Service Charges","amount":-947.0,"comparison":"Original budget to audited outcome","percent_changed":-0.99}],"2024":[{"item":"Government Transfers","amount":1410000.0,"comparison":"Original to adjusted budget","percent_changed":2.61},{"item":"Government Transfers","amount":367119.0,"comparison":"Original budget to audited outcome","percent_changed":0.68},{"item":"Interest and investments","amount":774854.0,"comparison":"Original to adjusted budget","percent_changed":96.86},{"item":"Interest and investments","amount":356426.0,"comparison":"Original budget to audited outcome","percent_changed":44.55},{"item":"Licenses and Permits","amount":-19000.0,"comparison":"Original to adjusted budget","percent_changed":-25.33},{"item":"Licenses and Permits","amount":-41504.0,"comparison":"Original budget to audited outcome","percent_changed":-55.34},{"item":"Other","amount":-11000.0,"comparison":"Original to adjusted budget","percent_changed":-3.27},{"item":"Other","amount":584012.0,"comparison":"Original budget to audited outcome","percent_changed":173.81},{"item":"Property rates","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Property rates","amount":1809640.0,"comparison":"Original budget to audited outcome","percent_changed":21.63},{"item":"Rental income","amount":10303.0,"comparison":"Original to adjusted budget","percent_changed":1.29},{"item":"Rental income","amount":84213.0,"comparison":"Original budget to audited outcome","percent_changed":10.55},{"item":"Service Charges","amount":-3137.0,"comparison":"Original to adjusted budget","percent_changed":-3.08},{"item":"Service Charges","amount":-4470.0,"comparison":"Original budget to audited outcome","percent_changed":-4.39}]},"income_time_series":[{"amount":58661483.0,"budget_phase":"Adjusted Budget","financial_year":2021,"amount_type.code":"ADJB"},{"amount":58659333.0,"budget_phase":"Adjusted Budget","financial_year":2022,"amount_type.code":"ADJB"},{"amount":63905146.0,"budget_phase":"Adjusted Budget","financial_year":2023,"amount_type.code":"ADJB"},{"amount":66609855.0,"budget_phase":"Adjusted Budget","financial_year":2024,"amount_type.code":"ADJB"},{"amount":53023366.0,"budget_phase":"Audited Actual","financial_year":2021,"amount_type.code":"AUDA"},{"amount":54312829.0,"budget_phase":"Audited Actual","financial_year":2022,"amount_type.code":"AUDA"},{"amount":65351456.0,"budget_phase":"Audited Actual","financial_year":2023,"amount_type.code":"AUDA"},{"amount":67603271.0,"budget_phase":"Audited Actual","financial_year":2024,"amount_type.code":"AUDA"},{"amount":51149088.0,"budget_phase":"Audited Actual","financial_year":2025,"amount_type.code":"AUDA"},{"amount":68980857.0,"budget_phase":"Forecast 1 year ahead of budget year","financial_year":2026,"amount_type.code":"IBY1"},{"amount":68498954.0,"budget_phase":"Forecast 2 years ahead of budget year","financial_year":2027,"amount_type.code":"IBY2"},{"amount":56164928.0,"budget_phase":"Original Budget","financial_year":2021,"amount_type.code":"ORGB"},{"amount":58292325.0,"budget_phase":"Original Budget","financial_year":2022,"amount_type.code":"ORGB"},{"amount":61828821.0,"budget_phase":"Original Budget","financial_year":2023,"amount_type.code":"ORGB"},{"amount":64447835.0,"budget_phase":"Original Budget","financial_year":2024,"amount_type.code":"ORGB"},{"amount":73347355.0,"budget_phase":"Original Budget","financial_year":2025,"amount_type.code":"ORGB"}],"spending_adjustments":{},"spending_time_series":[{"amount":60671914.0,"budget_phase":"Adjusted Budget","financial_year":2021,"amount_type.code":"ADJB"},{"amount":66917739.0,"budget_phase":"Adjusted Budget","financial_year":2022,"amount_type.code":"ADJB"},{"amount":72993710.0,"budget_phase":"Adjusted Budget","financial_year":2023,"amount_type.code":"ADJB"},{"amount":79781462.0,"budget_phase":"Adjusted Budget","financial_year":2024,"amount_type.code":"ADJB"},{"amount":72121878.0,"budget_phase":"Audited Actual","financial_year":2021,"amount_type.code":"AUDA"},{"amount":73387581.0,"budget_phase":"Audited Actual","financial_year":2022,"amount_type.code":"AUDA"},{"amount":76835881.0,"budget_phase":"Audited Actual","financial_year":2023,"amount_type.code":"AUDA"},{"amount":90779750.0,"budget_phase":"Audited Actual","financial_year":2024,"amount_type.code":"AUDA"},{"amount":92966644.0,"budget_phase":"Audited Actual","financial_year":2025,"amount_type.code":"AUDA"},{"amount":82990184.0,"budget_phase":"Forecast 1 year ahead of budget year","financial_year":2026,"amount_type.code":"IBY1"},{"amount":86431367.0,"budget_phase":"Forecast 2 years ahead of budget year","financial_year":2027,"amount_type.code":"IBY2"},{"amount":59307578.0,"budget_phase":"Original Budget","financial_year":2021,"amount_type.code":"ORGB"},{"amount":68537597.0,"budget_phase":"Original Budget","financial_year":2022,"amount_type.code":"ORGB"},{"amount":74076411.0,"budget_phase":"Original Budget","financial_year":2023,"amount_type.code":"ORGB"},{"amount":68399636.0,"budget_phase":"Original Budget","financial_year":2024,"amount_type.code":"ORGB"},{"amount":73316164.0,"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":-23.72,"overunder":"under","cube_version":"v2"},{"date":2023,"rating":"bad","result":232.5,"overunder":"over","cube_version":"v2"},{"date":2022,"rating":"bad","result":43.98,"overunder":"over","cube_version":"v2"},{"date":2021,"rating":"bad","result":46.15,"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":10175095.0,"amount_type":"AUDA"},{"date":"2024","item":"Service Charges","amount":97441.0,"amount_type":"AUDA"},{"date":"2024","item":"Rental income","amount":882682.0,"amount_type":"AUDA"},{"date":"2024","item":"Interest and investments","amount":1156426.0,"amount_type":"AUDA"},{"date":"2024","item":"Licenses and Permits","amount":33496.0,"amount_type":"AUDA"},{"date":"2024","item":"Agency services","amount":195887.0,"amount_type":"AUDA"},{"date":"2024","item":"Other","amount":724125.0,"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":52.71},{"date":2023,"rating":"","result":55.98},{"date":2022,"rating":"","result":53.9},{"date":2021,"rating":"","result":50.84}],"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":13.8,"overunder":"over","cube_version":"v2"},{"date":2023,"rating":"ave","result":5.3,"overunder":"over","cube_version":"v2"},{"date":2022,"rating":"ave","result":9.7,"overunder":"over","cube_version":"v2"},{"date":2021,"rating":"bad","result":18.9,"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":1.05,"cube_version":"v2"},{"date":2023,"rating":"bad","result":1.48,"cube_version":"v2"},{"date":2022,"rating":"bad","result":0.55,"cube_version":"v2"},{"date":2021,"rating":"bad","result":0.58,"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":13.21},{"date":2023,"rating":"","result":9.67},{"date":2022,"rating":"","result":9.56},{"date":2021,"rating":"","result":10.45}],"formula":{"text":"= Expenditure for services rendered by a contractor","actual":["=",{"cube":"incexp","item_codes":["4200"],"amount_type":"AUDA"}]},"formula_v2":{"text":"= Expenditure for services rendered by a contractor","actual":["=",{"cube":"incexp_v2","item_codes":["3800"],"amount_type":"AUDA"}]},"result_type":"%"},"current_debtors_collection_rate":{"ref":{"url":"http://mfma.treasury.gov.za/RegulationsandGazettes/Municipal%20Budget%20and%20Reporting%20Regulations/Pages/default.aspx","title":"Municipal Budget and Reporting Regulations"},"values":[{"date":"2024","year":2024,"rating":"bad","result":0.04,"amount_type":"AUDA","cube_version":"v2"},{"date":"2023","year":2023,"rating":"bad","result":0.09,"amount_type":"AUDA","cube_version":"v2"},{"date":"2022","year":2022,"rating":"bad","result":0.0,"amount_type":"AUDA","cube_version":"v2"},{"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":1889066.0},{"year":2022,"value":666118.0},{"year":2023,"value":1335693.0},{"year":2024,"value":2248698.0},{"year":2025,"value":1544393.0}],"category":"Community & Social Services"},{"values":[{"year":2021,"value":27541.0},{"year":2023,"value":311535.0},{"year":2024,"value":4246734.0},{"year":2025,"value":2269894.0}],"category":"Electricity "},{"values":[{"year":2021,"value":69813527.0},{"year":2022,"value":73918198.0},{"year":2023,"value":73873104.0},{"year":2024,"value":85005297.0},{"year":2025,"value":88937462.0}],"category":"Governance, Administration, Planning and Development"},{"values":[{"year":2021,"value":12100.0},{"year":2022,"value":28720.0},{"year":2023,"value":8677.0},{"year":2024,"value":8609.0},{"year":2025,"value":71426.0}],"category":"Health"},{"values":[{"year":2022,"value":81281.0}],"category":"Housing"},{"values":[{"year":2023,"value":6007.0},{"year":2025,"value":55954.0}],"category":"Road Transport"},{"values":[{"year":2022,"value":17000.0},{"year":2023,"value":10000.0},{"year":2024,"value":167700.0},{"year":2025,"value":16300.0}],"category":"Sport And Recreation"},{"values":[{"year":2021,"value":379644.0},{"year":2022,"value":-1323736.0},{"year":2023,"value":1290865.0},{"year":2024,"value":-897288.0},{"year":2025,"value":71215.0}],"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":"KZN224"},"muni_contact":{"url":"http://www.impendle.gov.za","phone_number":"033 996 6000","street_address_1":"Impendle Municipality","street_address_2":"21 Mafahleni Street","street_address_3":"Impendle","street_address_4":"3227"},"mayoral_staff":{"officials":[{"name":"Kwenzakufani Melchor Dlamini","role":"Mayor/Executive Mayor","email":"cllrdlamini@impendlle.gov.za","title":"Mr","secretary":{"name":"Sibongile Dladla","role":"Secretary of Mayor/Executive Mayor","email":"sbongiled@impendle.gov.za","title":"Ms","fax_number":"033 996 0852","office_phone":"033 996 6015"},"fax_number":"033 996 0852","office_phone":"033 996 6063"},{"name":"Zakhele C. Tshabalala","role":"Municipal Manager","email":"zakhelet@impendle.gov.za","title":"Mr","secretary":{"name":"Xoli Zuma","role":"Secretary of Municipal Manager","email":"xoliz@impendle.gov.za","title":"Ms","fax_number":"033 996 0852","office_phone":"033 996 6009"},"fax_number":"033 996 0852","office_phone":"033 996 6001"},{"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":"Sibongile Shezi","role":"Chief Financial Officer","email":"nkosinomusam@impendle.gov.za","title":"Ms","secretary":{"name":"Nozipho Gwala","role":"Secretary of Financial Manager","email":"noziphog@impendle.gov.za","title":"Ms","fax_number":"033 996 0852","office_phone":"033 996 6053"},"fax_number":"033 996 0852","office_phone":"033 996 6051"}],"updated_date":"October 2026"},"audit_opinions":{"values":[{"date":2024,"rating":"unqualified_emphasis_of_matter","result":"Unqualified - Emphasis of Matter items","report_url":""},{"date":2023,"rating":"unqualified_emphasis_of_matter","result":"Unqualified - Emphasis of Matter items","report_url":""},{"date":2022,"rating":"unqualified_emphasis_of_matter","result":"Unqualified - Emphasis of Matter items","report_url":""},{"date":2021,"rating":"unqualified_emphasis_of_matter","result":"Unqualified - Emphasis of Matter items","report_url":"https://lg.treasury.gov.za/supportingdocs/KZN224/KZN224_Audit%20Report_2021_Y_20220303T110829Z_1671.pdf"}]}}