{"indicators":{"grants":{"totals":{"2021":{"ACT":{"equitable_share":15972132.0,"national_conditional_grants":3682953.0},"ORGB":{"equitable_share":97142000.0,"national_conditional_grants":25280000.0},"SCHD":{"national_conditional_grants":25280000.0},"TRFR":{"national_conditional_grants":11885000.0}},"2022":{"ORGB":{"equitable_share":100522000.0,"national_conditional_grants":44064000.0},"SCHD":{"national_conditional_grants":48064000.0},"TRFR":{"national_conditional_grants":36644000.0}},"2023":{"ACT":{"national_conditional_grants":23526417.0},"ORGB":{"equitable_share":108935000.0,"provincial_transfers":39636000.0,"national_conditional_grants":33337000.0},"SCHD":{"national_conditional_grants":26837000.0},"TRFR":{"national_conditional_grants":25787000.0}},"2024":{"ACT":{"national_conditional_grants":26185667.0},"ORGB":{"equitable_share":114793000.0,"national_conditional_grants":35759000.0},"SCHD":{"national_conditional_grants":42726000.0},"TRFR":{"national_conditional_grants":32981000.0}}},"snapshot_date":{"year":2025,"quarter":"3"},"equitable_share":{"2021":[{"amount.sum":15972132.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ACT","financial_year_end.year":2021},{"amount.sum":97142000.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ORGB","financial_year_end.year":2021}],"2022":[{"amount.sum":100522000.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ORGB","financial_year_end.year":2022}],"2023":[{"amount.sum":108935000.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ORGB","financial_year_end.year":2023}],"2024":[{"amount.sum":114793000.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ORGB","financial_year_end.year":2024}]},"provincial_transfers":{"2023":[{"amount.sum":6787000.0,"grant.code":"0004","grant.label":"Public Works, Roads and Transport","amount_type.code":"ORGB","financial_year_end.year":2023},{"amount.sum":2353000.0,"grant.code":"0006","grant.label":"Sport, Arts and Culture","amount_type.code":"ORGB","financial_year_end.year":2023},{"amount.sum":30496000.0,"grant.code":"0007","grant.label":"Housing and Local Government","amount_type.code":"ORGB","financial_year_end.year":2023}]},"national_conditional_grants":{"2021":[{"amount.sum":735000.0,"grant.code":"DRG","grant.label":"Municipal Disaster Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":735000.0,"grant.code":"DRG","grant.label":"Municipal Disaster Grant","amount_type.code":"TRFR","financial_year_end.year":2021},{"amount.sum":1900000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":1900000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"TRFR","financial_year_end.year":2021},{"amount.sum":3411832.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"ACT","financial_year_end.year":2021},{"amount.sum":21645000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":9000000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2021},{"amount.sum":271121.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"ACT","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":1850000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":1850000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"TRFR","financial_year_end.year":2022},{"amount.sum":11420000.0,"grant.code":"IN7G","grant.label":"Integrated National Electrification Programme (Allocation in-kind) Grant","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":34794000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":34794000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2022}],"2023":[{"amount.sum":1950000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":1950000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"TRFR","financial_year_end.year":2023},{"amount.sum":1050000.0,"grant.code":"IN7G","grant.label":"Integrated National Electrification Programme (Allocation in-kind) Grant","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":3540000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":3540000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"TRFR","financial_year_end.year":2023},{"amount.sum":23526417.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"ACT","financial_year_end.year":2023},{"amount.sum":19347000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":19347000.0,"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}],"2024":[{"amount.sum":6500000.0,"grant.code":"DRG","grant.label":"Municipal Disaster Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":6500000.0,"grant.code":"DRG","grant.label":"Municipal Disaster Grant","amount_type.code":"TRFR","financial_year_end.year":2024},{"amount.sum":1950000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"ACT","financial_year_end.year":2024},{"amount.sum":1950000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":1950000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"TRFR","financial_year_end.year":2024},{"amount.sum":9745000.0,"grant.code":"IN7G","grant.label":"Integrated National Electrification Programme (Allocation in-kind) Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":23285667.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"ACT","financial_year_end.year":2024},{"amount.sum":23581000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":23581000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2024},{"amount.sum":950000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"ACT","financial_year_end.year":2024},{"amount.sum":950000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":950000.0,"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":"bad","result":-15254344.0,"cube_version":"v2"},{"date":2023,"rating":"good","result":165996612.0,"cube_version":"v2"},{"date":2022,"rating":"good","result":185469246.0,"cube_version":"v2"},{"date":2021,"rating":"good","result":36887410.0,"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":"bad","result":0,"cube_version":"v2"},{"date":2023,"rating":"good","result":8.4,"cube_version":"v2"},{"date":2022,"rating":"good","result":12.4,"cube_version":"v2"},{"date":2021,"rating":"ave","result":2.9,"cube_version":"v2"}],"formula":{"text":"= Cash available at year end / Operating Expenditure per month","actual":["=",{"cube":"cflow","item_codes":["4200"],"amount_type":"AUDA"},"/","(",{"cube":"incexp","item_codes":["4600"],"amount_type":"AUDA"},"/","12",")"]},"last_year":2024,"formula_v2":{"text":"= Cash available at year end / Operating Expenditure per month","actual":["=",{"cube":"cflow_v2","item_codes":["0430"],"amount_type":"AUDA"},"/","(",{"cube":"incexp_v2","item_codes":["3000","3100","3200","3300","3400","3500","3600","3700","3800","3900","4000","4100","4200","4300"],"amount_type":"AUDA"},"/","12",")"]},"result_type":"months"},"current_ratio":{"ref":{"url":"http://mfma.treasury.gov.za/Circulars/Pages/Circular71.aspx","title":"Circular 71"},"values":[{"date":2024,"year":2024,"assets":42108187.0,"rating":"bad","result":0.92,"amount_type":"AUDA","liabilities":45716287.0,"cube_version":"v2"},{"date":2023,"year":2023,"assets":37300990.0,"rating":"bad","result":0.61,"amount_type":"AUDA","liabilities":61105998.0,"cube_version":"v2"},{"date":2022,"year":2022,"assets":40282481.0,"rating":"bad","result":0.93,"amount_type":"AUDA","liabilities":43295604.0,"cube_version":"v2"},{"date":2021,"year":2021,"assets":33228067.0,"rating":"bad","result":0.88,"amount_type":"AUDA","liabilities":37596412.0,"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":19594101.0,"date":"2024","year":2024,"rating":"bad","result":0.43,"amount_type":"ACT","liabilities":45716287.0,"cube_version":"v2","call_investment_deposits":0},{"cash":7787843.0,"date":"2023","year":2023,"rating":"bad","result":0.13,"amount_type":"ACT","liabilities":61105998.0,"cube_version":"v2","call_investment_deposits":0},{"cash":14966618.0,"date":"2022","year":2022,"rating":"bad","result":0.35,"amount_type":"ACT","liabilities":43295604.0,"cube_version":"v2","call_investment_deposits":0},{"cash":11626151.0,"date":"2021","year":2021,"rating":"bad","result":0.31,"amount_type":"ACT","liabilities":37596412.0,"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":52479615.0,"percent":30.46},"total":172295158.0,"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":119815543.0,"percent":69.54}},"uifw_expenditure":{"ref":{"url":"http://mfma.treasury.gov.za/Circulars/Pages/Circular71.aspx","title":"Circular 71"},"values":[{"date":2024,"rating":"bad","result":28.67,"cube_version":"v2"},{"date":2023,"rating":"bad","result":29.22,"cube_version":"v2"},{"date":2022,"rating":"bad","result":63.76,"cube_version":"v2"},{"date":2021,"rating":"bad","result":14.38,"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":{"2022":[{"item":"Fines","amount":396858.0,"comparison":"Original to adjusted budget","percent_changed":6459.28},{"item":"Fines","amount":26483.0,"comparison":"Original budget to audited outcome","percent_changed":431.04},{"item":"Government Transfers","amount":3330004.0,"comparison":"Original to adjusted budget","percent_changed":3.29},{"item":"Government Transfers","amount":1903571.0,"comparison":"Original budget to audited outcome","percent_changed":1.88},{"item":"Interest and investments","amount":-916282.0,"comparison":"Original to adjusted budget","percent_changed":-71.39},{"item":"Interest and investments","amount":-615534.0,"comparison":"Original budget to audited outcome","percent_changed":-47.96},{"item":"Licenses and Permits","amount":-844096.0,"comparison":"Original to adjusted budget","percent_changed":-46.78},{"item":"Licenses and Permits","amount":-797742.0,"comparison":"Original budget to audited outcome","percent_changed":-44.22},{"item":"Other","amount":-1367957.0,"comparison":"Original to adjusted budget","percent_changed":-8.39},{"item":"Other","amount":-13774840.0,"comparison":"Original budget to audited outcome","percent_changed":-84.49},{"item":"Property rates","amount":-1316100.0,"comparison":"Original to adjusted budget","percent_changed":-4.56},{"item":"Property rates","amount":-135630.0,"comparison":"Original budget to audited outcome","percent_changed":-0.47},{"item":"Rental income","amount":104340.0,"comparison":"Original to adjusted budget","percent_changed":492.08},{"item":"Rental income","amount":9590.0,"comparison":"Original budget to audited outcome","percent_changed":45.23},{"item":"Service Charges","amount":724200.0,"comparison":"Original to adjusted budget","percent_changed":55.85},{"item":"Service Charges","amount":5430.0,"comparison":"Original budget to audited outcome","percent_changed":0.42}],"2023":[{"item":"Fines","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Fines","amount":972833.0,"comparison":"Original budget to audited outcome","percent_changed":241.39},{"item":"Government Transfers","amount":-18618750.0,"comparison":"Original to adjusted budget","percent_changed":-13.82},{"item":"Government Transfers","amount":-19956768.0,"comparison":"Original budget to audited outcome","percent_changed":-14.82},{"item":"Interest and investments","amount":812255.0,"comparison":"Original to adjusted budget","percent_changed":209.48},{"item":"Interest and investments","amount":1611849.0,"comparison":"Original budget to audited outcome","percent_changed":415.7},{"item":"Licenses and Permits","amount":1669110.0,"comparison":"Original to adjusted budget","percent_changed":173.84},{"item":"Licenses and Permits","amount":-491243.0,"comparison":"Original budget to audited outcome","percent_changed":-51.16},{"item":"Other","amount":23018670.0,"comparison":"Original to adjusted budget","percent_changed":103.98},{"item":"Other","amount":-18492130.0,"comparison":"Original budget to audited outcome","percent_changed":-83.54},{"item":"Property rates","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Property rates","amount":568235.0,"comparison":"Original budget to audited outcome","percent_changed":1.88},{"item":"Rental income","amount":-103515.0,"comparison":"Original to adjusted budget","percent_changed":-82.45},{"item":"Rental income","amount":-106187.0,"comparison":"Original budget to audited outcome","percent_changed":-84.58},{"item":"Service Charges","amount":-252040.0,"comparison":"Original to adjusted budget","percent_changed":-11.9},{"item":"Service Charges","amount":-772509.0,"comparison":"Original budget to audited outcome","percent_changed":-36.48}],"2024":[{"item":"Fines","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Fines","amount":463852.0,"comparison":"Original budget to audited outcome","percent_changed":109.2},{"item":"Government Transfers","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Government Transfers","amount":-7019681.0,"comparison":"Original budget to audited outcome","percent_changed":-5.53},{"item":"Interest and investments","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Interest and investments","amount":231830.0,"comparison":"Original budget to audited outcome","percent_changed":12.54},{"item":"Licenses and Permits","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Licenses and Permits","amount":-1954035.0,"comparison":"Original budget to audited outcome","percent_changed":-81.36},{"item":"Other","amount":10000000.0,"comparison":"Original to adjusted budget","percent_changed":41.4},{"item":"Other","amount":-21077681.0,"comparison":"Original budget to audited outcome","percent_changed":-87.26},{"item":"Property rates","amount":2288005.0,"comparison":"Original to adjusted budget","percent_changed":5.42},{"item":"Property rates","amount":2362723.0,"comparison":"Original budget to audited outcome","percent_changed":5.6},{"item":"Rental income","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Rental income","amount":36040.0,"comparison":"Original budget to audited outcome","percent_changed":310.45},{"item":"Service Charges","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Service Charges","amount":-617350.0,"comparison":"Original budget to audited outcome","percent_changed":-31.39}]},"income_time_series":[{"amount":164481407.0,"budget_phase":"Adjusted Budget","financial_year":2021,"amount_type.code":"ADJB"},{"amount":150872674.0,"budget_phase":"Adjusted Budget","financial_year":2022,"amount_type.code":"ADJB"},{"amount":197642266.0,"budget_phase":"Adjusted Budget","financial_year":2023,"amount_type.code":"ADJB"},{"amount":212157465.0,"budget_phase":"Adjusted Budget","financial_year":2024,"amount_type.code":"ADJB"},{"amount":140529805.0,"budget_phase":"Audited Actual","financial_year":2021,"amount_type.code":"AUDA"},{"amount":137383035.0,"budget_phase":"Audited Actual","financial_year":2022,"amount_type.code":"AUDA"},{"amount":154450616.0,"budget_phase":"Audited Actual","financial_year":2023,"amount_type.code":"AUDA"},{"amount":172295158.0,"budget_phase":"Audited Actual","financial_year":2024,"amount_type.code":"AUDA"},{"amount":182767553.0,"budget_phase":"Audited Actual","financial_year":2025,"amount_type.code":"AUDA"},{"amount":212512656.0,"budget_phase":"Forecast 1 year ahead of budget year","financial_year":2026,"amount_type.code":"IBY1"},{"amount":222713280.0,"budget_phase":"Forecast 2 years ahead of budget year","financial_year":2027,"amount_type.code":"IBY2"},{"amount":150141347.0,"budget_phase":"Original Budget","financial_year":2021,"amount_type.code":"ORGB"},{"amount":150761707.0,"budget_phase":"Original Budget","financial_year":2022,"amount_type.code":"ORGB"},{"amount":191116536.0,"budget_phase":"Original Budget","financial_year":2023,"amount_type.code":"ORGB"},{"amount":199869460.0,"budget_phase":"Original Budget","financial_year":2024,"amount_type.code":"ORGB"},{"amount":203167000.0,"budget_phase":"Original Budget","financial_year":2025,"amount_type.code":"ORGB"}],"spending_adjustments":{"2021":[{"item":"Contracted services","amount":17652798.0,"comparison":"Original to adjusted budget","percent_changed":46.58},{"item":"Contracted services","amount":-1856645.0,"comparison":"Original budget to audited outcome","percent_changed":-4.9},{"item":"Employee related costs","amount":-14145420.0,"comparison":"Original to adjusted budget","percent_changed":-35.32},{"item":"Employee related costs","amount":-8107295.0,"comparison":"Original budget to audited outcome","percent_changed":-20.24},{"item":"Finance charges","amount":2838975.0,"comparison":"Original to adjusted budget","percent_changed":226.39},{"item":"Finance charges","amount":2886117.0,"comparison":"Original budget to audited outcome","percent_changed":230.15},{"item":"Other","amount":2820634.0,"comparison":"Original to adjusted budget","percent_changed":5.7},{"item":"Other","amount":19425893.0,"comparison":"Original budget to audited outcome","percent_changed":39.26},{"item":"Remuneration of councillors","amount":-9210305.0,"comparison":"Original to adjusted budget","percent_changed":-45.01},{"item":"Remuneration of councillors","amount":-10995319.0,"comparison":"Original budget to audited outcome","percent_changed":-53.73}],"2022":[{"item":"Contracted services","amount":-4108761.0,"comparison":"Original to adjusted budget","percent_changed":-9.85},{"item":"Contracted services","amount":-7590574.0,"comparison":"Original budget to audited outcome","percent_changed":-18.2},{"item":"Employee related costs","amount":4935417.0,"comparison":"Original to adjusted budget","percent_changed":13.55},{"item":"Employee related costs","amount":-5636458.0,"comparison":"Original budget to audited outcome","percent_changed":-15.47},{"item":"Finance charges","amount":-692661.0,"comparison":"Original to adjusted budget","percent_changed":-16.26},{"item":"Finance charges","amount":-105566.0,"comparison":"Original budget to audited outcome","percent_changed":-2.48},{"item":"Other","amount":-8281747.0,"comparison":"Original to adjusted budget","percent_changed":-11.94},{"item":"Other","amount":31726763.0,"comparison":"Original budget to audited outcome","percent_changed":45.74},{"item":"Remuneration of councillors","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Remuneration of councillors","amount":717014.0,"comparison":"Original budget to audited outcome","percent_changed":8.07}],"2023":[{"item":"Contracted services","amount":19535585.0,"comparison":"Original to adjusted budget","percent_changed":72.33},{"item":"Contracted services","amount":24167859.0,"comparison":"Original budget to audited outcome","percent_changed":89.49},{"item":"Employee related costs","amount":3884865.0,"comparison":"Original to adjusted budget","percent_changed":9.92},{"item":"Employee related costs","amount":990555.0,"comparison":"Original budget to audited outcome","percent_changed":2.53},{"item":"Finance charges","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Finance charges","amount":1221126.0,"comparison":"Original budget to audited outcome","percent_changed":32.66},{"item":"Other","amount":16162590.0,"comparison":"Original to adjusted budget","percent_changed":32.93},{"item":"Other","amount":79589169.0,"comparison":"Original budget to audited outcome","percent_changed":162.13},{"item":"Remuneration of councillors","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Remuneration of councillors","amount":79799.0,"comparison":"Original budget to audited outcome","percent_changed":0.74}],"2024":[{"item":"Contracted services","amount":1167171.0,"comparison":"Original to adjusted budget","percent_changed":2.63},{"item":"Contracted services","amount":1364087.0,"comparison":"Original budget to audited outcome","percent_changed":3.08},{"item":"Employee related costs","amount":4100953.0,"comparison":"Original to adjusted budget","percent_changed":8.26},{"item":"Employee related costs","amount":-8778593.0,"comparison":"Original budget to audited outcome","percent_changed":-17.69},{"item":"Finance charges","amount":-4.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Finance charges","amount":1064672.0,"comparison":"Original budget to audited outcome","percent_changed":30.42},{"item":"Other","amount":5300616.0,"comparison":"Original to adjusted budget","percent_changed":7.55},{"item":"Other","amount":18596647.0,"comparison":"Original budget to audited outcome","percent_changed":26.48},{"item":"Remuneration of councillors","amount":1928871.0,"comparison":"Original to adjusted budget","percent_changed":16.98},{"item":"Remuneration of councillors","amount":1561616.0,"comparison":"Original budget to audited outcome","percent_changed":13.75}]},"spending_time_series":[{"amount":149099608.0,"budget_phase":"Adjusted Budget","financial_year":2021,"amount_type.code":"ADJB"},{"amount":152475839.0,"budget_phase":"Adjusted Budget","financial_year":2022,"amount_type.code":"ADJB"},{"amount":169294976.0,"budget_phase":"Adjusted Budget","financial_year":2023,"amount_type.code":"ADJB"},{"amount":191570813.0,"budget_phase":"Adjusted Budget","financial_year":2024,"amount_type.code":"ADJB"},{"amount":150495677.0,"budget_phase":"Audited Actual","financial_year":2021,"amount_type.code":"AUDA"},{"amount":179734770.0,"budget_phase":"Audited Actual","financial_year":2022,"amount_type.code":"AUDA"},{"amount":235760444.0,"budget_phase":"Audited Actual","financial_year":2023,"amount_type.code":"AUDA"},{"amount":192881635.0,"budget_phase":"Audited Actual","financial_year":2024,"amount_type.code":"AUDA"},{"amount":230585866.0,"budget_phase":"Audited Actual","financial_year":2025,"amount_type.code":"AUDA"},{"amount":212020000.0,"budget_phase":"Forecast 1 year ahead of budget year","financial_year":2026,"amount_type.code":"IBY1"},{"amount":222197068.0,"budget_phase":"Forecast 2 years ahead of budget year","financial_year":2027,"amount_type.code":"IBY2"},{"amount":149142926.0,"budget_phase":"Original Budget","financial_year":2021,"amount_type.code":"ORGB"},{"amount":160623591.0,"budget_phase":"Original Budget","financial_year":2022,"amount_type.code":"ORGB"},{"amount":129711936.0,"budget_phase":"Original Budget","financial_year":2023,"amount_type.code":"ORGB"},{"amount":179073206.0,"budget_phase":"Original Budget","financial_year":2024,"amount_type.code":"ORGB"},{"amount":172695986.0,"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":-56.28,"overunder":"under","cube_version":"v2"},{"date":2023,"rating":"bad","result":-35.04,"overunder":"under","cube_version":"v2"},{"date":2022,"rating":"bad","result":-26.78,"overunder":"under","cube_version":"v2"},{"date":2021,"rating":"bad","result":-18.37,"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":44590592.0,"amount_type":"AUDA"},{"date":"2024","item":"Service Charges","amount":1349161.0,"amount_type":"AUDA"},{"date":"2024","item":"Rental income","amount":47649.0,"amount_type":"AUDA"},{"date":"2024","item":"Interest and investments","amount":2079830.0,"amount_type":"AUDA"},{"date":"2024","item":"Fines","amount":888616.0,"amount_type":"AUDA"},{"date":"2024","item":"Licenses and Permits","amount":447776.0,"amount_type":"AUDA"},{"date":"2024","item":"Agency services","amount":1195434.0,"amount_type":"AUDA"},{"date":"2024","item":"Other","amount":1880557.0,"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":21.18},{"date":2023,"rating":"","result":17.03},{"date":2022,"rating":"","result":17.13},{"date":2021,"rating":"","result":21.22}],"formula":{"text":"= Total expenditure on salaries and wages","actual":["=",{"cube":"incexp","item_codes":["3000","3100"],"amount_type":"AUDA"}]},"formula_v2":{"text":"= Total expenditure on salaries and wages","actual":["=",{"cube":"incexp_v2","item_codes":["3100"],"amount_type":"AUDA"}]},"result_type":"%"},"operating_budget_spending":{"ref":{"url":"http://mfma.treasury.gov.za/Media_Releases/Reports%20to%20Parliament/Pages/default.aspx","title":"Over and under spending reports to parliament"},"values":[{"date":2024,"rating":"good","result":0.7,"overunder":"over","cube_version":"v2"},{"date":2023,"rating":"bad","result":39.3,"overunder":"over","cube_version":"v2"},{"date":2022,"rating":"bad","result":17.9,"overunder":"over","cube_version":"v2"},{"date":2021,"rating":"good","result":0.9,"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":5.05,"cube_version":"v2"},{"date":2023,"rating":"bad","result":5.56,"cube_version":"v2"},{"date":2022,"rating":"bad","result":3.75,"cube_version":"v2"},{"date":2021,"rating":"bad","result":4.87,"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":23.7},{"date":2023,"rating":"","result":21.71},{"date":2022,"rating":"","result":18.98},{"date":2021,"rating":"","result":23.95}],"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":50.97,"amount_type":"AUDA","cube_version":"v2"},{"date":"2023","year":2023,"rating":"bad","result":66.75,"amount_type":"AUDA","cube_version":"v2"},{"date":"2022","year":2022,"rating":"bad","result":79.25,"amount_type":"AUDA","cube_version":"v2"},{"date":"2021","year":2021,"rating":"bad","result":83.62,"amount_type":"AUDA","cube_version":"v2"}],"formula":{"text":"= (Collected Revenue / Billed Revenue) * 100","actual":["=","(",{"cube":"cflow","item_codes":["3010","3030","3040","3050","3060","3070","3100"],"amount_type":"AUDA"},"/",{"cube":"incexp","item_codes":["0200","0400","1000","less item code","2000"],"amount_type":"AUDA"},")","*","100"]},"last_year":2024,"formula_v2":{"text":"= (Collected Revenue / Billed Revenue) * 100","actual":["=","(",{"cube":"cflow_v2","item_codes":["0120","0130","0280"],"amount_type":"AUDA"},"/",{"cube":"incexp_v2","item_codes":["1800","0300","0400","0500","0600","1400","1100","1000"],"amount_type":"AUDA"},")","*","100"]},"result_type":"%"},"expenditure_functional_breakdown":{"ref":{"url":"http://mfma.treasury.gov.za/Media_Releases/LGESDiscussions/Pages/default.aspx","title":"Local Government Equitable Share"},"values":[{"values":[{"year":2021,"value":135958889.0},{"year":2022,"value":162957326.0},{"year":2023,"value":214457795.0},{"year":2024,"value":171003841.0},{"year":2025,"value":191943517.0}],"category":"Governance, Administration, Planning and Development"},{"values":[{"year":2021,"value":14536788.0},{"year":2022,"value":16777444.0},{"year":2023,"value":21302649.0},{"year":2024,"value":21877794.0},{"year":2025,"value":38642349.0}],"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":"KZN254"},"muni_contact":{"url":"http://www.dannhauser.gov.za","phone_number":"034 621 2666","street_address_1":" Church Street","street_address_2":"8 Church Street","street_address_3":"Dannhauser","street_address_4":"3080"},"mayoral_staff":{"officials":[{"name":"Bongani A Hadebe","role":"Mayor/Executive Mayor","email":"mayor@dannhauser.gov.za","title":"Cllr","secretary":{"name":"","role":"Secretary of Mayor/Executive Mayor","email":"","title":"","fax_number":"","office_phone":""},"fax_number":"034 621 2342","office_phone":"034 621 2666"},{"name":"Mandlenkosi S Sithole","role":"Municipal Manager","email":"municipalmanager@dannhauser.gov.za","title":"Mr","secretary":{"name":"Sinazo Mbomba","role":"Secretary of Municipal Manager","email":"evelynn@dannhauser.gov.za","title":"Ms","fax_number":"034 621 3114","office_phone":"034 621 2666"},"fax_number":"034 621 2342","office_phone":"034 621 2666"},{"name":"Busisiwe T.D Langa","role":"Deputy Mayor/Executive Mayor","email":"deputy_mayor@dannhauser.gov.za","title":"Cllr","secretary":{"name":"","role":"Secretary of Deputy Mayor/Executive Mayor","email":"","title":"","fax_number":"","office_phone":""},"fax_number":"034 621 2342","office_phone":"034 621 2666"},{"name":"Khehla Mdlalose","role":"Chief Financial Officer","email":"khehlam@dannhauser.gov.za","title":"Mr","secretary":{"name":"Lindiwe Mbhele","role":"Secretary of Financial Manager","email":"financesec@dannhauser.gov.za","title":"Ms","fax_number":" ","office_phone":"034 621 3080"},"fax_number":"034 621 2342","office_phone":"034 621 2666"}],"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/KZN254/KZN254_Audit%20Report_2024_Y_20250701T093146Z_budget.pdf"},{"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":"qualified","result":"Qualified","report_url":"https://lg.treasury.gov.za/supportingdocs/KZN254/KZN254_Audit%20Report_2021_Y_20220303T105801Z_1671.pdf"}]}}