{"indicators":{"grants":{"totals":{"2021":{"ACT":{"equitable_share":9749314.0,"national_conditional_grants":-110144296.0},"ORGB":{"equitable_share":79348000.0,"national_conditional_grants":55466000.0},"SCHD":{"national_conditional_grants":43466000.0},"TRFR":{"national_conditional_grants":16373000.0}},"2022":{"ACT":{"national_conditional_grants":49028621.0},"ORGB":{"equitable_share":82382000.0,"national_conditional_grants":64095000.0},"SCHD":{"national_conditional_grants":70095000.0},"TRFR":{"national_conditional_grants":57478000.0}},"2023":{"ACT":{"national_conditional_grants":46405004.0},"ORGB":{"equitable_share":93423000.0,"provincial_transfers":38576000.0,"national_conditional_grants":37905000.0},"SCHD":{"national_conditional_grants":45405000.0},"TRFR":{"national_conditional_grants":45405000.0}},"2024":{"ACT":{"national_conditional_grants":42028000.0},"ORGB":{"equitable_share":99029000.0,"national_conditional_grants":49099000.0},"SCHD":{"national_conditional_grants":43428000.0},"TRFR":{"national_conditional_grants":43428000.0}}},"snapshot_date":{"year":2025,"quarter":"3"},"equitable_share":{"2021":[{"amount.sum":9749314.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ACT","financial_year_end.year":2021},{"amount.sum":79348000.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ORGB","financial_year_end.year":2021}],"2022":[{"amount.sum":82382000.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ORGB","financial_year_end.year":2022}],"2023":[{"amount.sum":93423000.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ORGB","financial_year_end.year":2023}],"2024":[{"amount.sum":99029000.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ORGB","financial_year_end.year":2024}]},"provincial_transfers":{"2023":[{"amount.sum":4287000.0,"grant.code":"0004","grant.label":"Public Works, Roads and Transport","amount_type.code":"ORGB","financial_year_end.year":2023},{"amount.sum":3390000.0,"grant.code":"0006","grant.label":"Sport, Arts and Culture","amount_type.code":"ORGB","financial_year_end.year":2023},{"amount.sum":29899000.0,"grant.code":"0007","grant.label":"Housing and Local Government","amount_type.code":"ORGB","financial_year_end.year":2023},{"amount.sum":1000000.0,"grant.code":"0009","grant.label":"Other Departments","amount_type.code":"ORGB","financial_year_end.year":2023}]},"national_conditional_grants":{"2021":[{"amount.sum":1192000.0,"grant.code":"DRG","grant.label":"Municipal Disaster Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":1192000.0,"grant.code":"DRG","grant.label":"Municipal Disaster Grant","amount_type.code":"TRFR","financial_year_end.year":2021},{"amount.sum":4484526.0,"grant.code":"EEDG","grant.label":"Energy Efficiency and Demand Side Management (Municipal) Grant","amount_type.code":"ACT","financial_year_end.year":2021},{"amount.sum":1460978.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"ACT","financial_year_end.year":2021},{"amount.sum":2800000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":2800000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"TRFR","financial_year_end.year":2021},{"amount.sum":10000000.0,"grant.code":"IN7G","grant.label":"Integrated National Electrification Programme (Allocation in-kind) Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":1500000.0,"grant.code":"IN7G","grant.label":"Integrated National Electrification Programme (Allocation in-kind) Grant","amount_type.code":"TRFR","financial_year_end.year":2021},{"amount.sum":-61376392.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"ACT","financial_year_end.year":2021},{"amount.sum":10000000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":1500000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"TRFR","financial_year_end.year":2021},{"amount.sum":-55074143.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"ACT","financial_year_end.year":2021},{"amount.sum":17952000.0,"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":360735.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"ACT","financial_year_end.year":2021},{"amount.sum":1522000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":381000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"TRFR","financial_year_end.year":2021}],"2022":[{"amount.sum":483679.0,"grant.code":"EEDG","grant.label":"Energy Efficiency and Demand Side Management (Municipal) Grant","amount_type.code":"ACT","financial_year_end.year":2022},{"amount.sum":2000000.0,"grant.code":"EEDG","grant.label":"Energy Efficiency and Demand Side Management (Municipal) Grant","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":2000000.0,"grant.code":"EEDG","grant.label":"Energy Efficiency and Demand Side Management (Municipal) Grant","amount_type.code":"TRFR","financial_year_end.year":2022},{"amount.sum":2619347.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"ACT","financial_year_end.year":2022},{"amount.sum":2900000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":2900000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"TRFR","financial_year_end.year":2022},{"amount.sum":12617000.0,"grant.code":"IN7G","grant.label":"Integrated National Electrification Programme (Allocation in-kind) Grant","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":24201317.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"ACT","financial_year_end.year":2022},{"amount.sum":26500000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":26500000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"TRFR","financial_year_end.year":2022},{"amount.sum":17718499.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"ACT","financial_year_end.year":2022},{"amount.sum":24847000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":24847000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2022},{"amount.sum":4005779.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"ACT","financial_year_end.year":2022},{"amount.sum":1231000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":1231000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"TRFR","financial_year_end.year":2022}],"2023":[{"amount.sum":3000000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"ACT","financial_year_end.year":2023},{"amount.sum":3000000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":3000000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"TRFR","financial_year_end.year":2023},{"amount.sum":11850000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"ACT","financial_year_end.year":2023},{"amount.sum":11850000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":11850000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"TRFR","financial_year_end.year":2023},{"amount.sum":1000000.0,"grant.code":"ISDG","grant.label":"Infrastructure Skills Development Grant","amount_type.code":"ACT","financial_year_end.year":2023},{"amount.sum":29055001.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"ACT","financial_year_end.year":2023},{"amount.sum":29055000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":29055000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2023},{"amount.sum":1500003.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"ACT","financial_year_end.year":2023},{"amount.sum":1500000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":1500000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"TRFR","financial_year_end.year":2023}],"2024":[{"amount.sum":1400000.0,"grant.code":"DRCG","grant.label":"Municipal Disaster Recovery Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":1400000.0,"grant.code":"DRCG","grant.label":"Municipal Disaster Recovery Grant","amount_type.code":"TRFR","financial_year_end.year":2024},{"amount.sum":3000001.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"ACT","financial_year_end.year":2024},{"amount.sum":3000000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":3000000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"TRFR","financial_year_end.year":2024},{"amount.sum":18005001.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"ACT","financial_year_end.year":2024},{"amount.sum":18005000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":18005000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"TRFR","financial_year_end.year":2024},{"amount.sum":19384998.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"ACT","financial_year_end.year":2024},{"amount.sum":19385000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":19385000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2024},{"amount.sum":1638000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"ACT","financial_year_end.year":2024},{"amount.sum":1638000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":1638000.0,"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":-433008670.0,"cube_version":"v2"},{"date":2023,"rating":"bad","result":-177397918.0,"cube_version":"v2"},{"date":2022,"rating":"bad","result":-3999918.0,"cube_version":"v2"},{"date":2021,"rating":"bad","result":-3999918.0,"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":"bad","result":0,"cube_version":"v2"},{"date":2022,"rating":"bad","result":0,"cube_version":"v2"},{"date":2021,"rating":"bad","result":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":119515735.0,"rating":"bad","result":0.69,"amount_type":"AUDA","liabilities":173058925.0,"cube_version":"v2"},{"date":2023,"year":2023,"assets":135313780.0,"rating":"bad","result":0.76,"amount_type":"AUDA","liabilities":178696179.0,"cube_version":"v2"},{"date":2022,"year":2022,"assets":152899577.0,"rating":"bad","result":0.93,"amount_type":"AUDA","liabilities":164292878.0,"cube_version":"v2"},{"date":2021,"year":2021,"assets":145313926.0,"rating":"ave","result":1.04,"amount_type":"AUDA","liabilities":140125520.0,"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":2208521.0,"date":"2024","year":2024,"rating":"bad","result":0.01,"amount_type":"ACT","liabilities":173058925.0,"cube_version":"v2","call_investment_deposits":0},{"cash":21025568.0,"date":"2023","year":2023,"rating":"bad","result":0.12,"amount_type":"ACT","liabilities":178696179.0,"cube_version":"v2","call_investment_deposits":0},{"cash":12761379.0,"date":"2022","year":2022,"rating":"bad","result":0.08,"amount_type":"ACT","liabilities":164292878.0,"cube_version":"v2","call_investment_deposits":0},{"cash":9797955.0,"date":"2021","year":2021,"rating":"bad","result":0.07,"amount_type":"ACT","liabilities":140125520.0,"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":87323335.0,"percent":31.83},"total":274356335.0,"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":187033000.0,"percent":68.17}},"uifw_expenditure":{"ref":{"url":"http://mfma.treasury.gov.za/Circulars/Pages/Circular71.aspx","title":"Circular 71"},"values":[{"date":2024,"rating":"bad","result":64.84,"cube_version":"v2"},{"date":2023,"rating":"bad","result":28.43,"cube_version":"v2"},{"date":2022,"rating":"bad","result":40.48,"cube_version":"v2"},{"date":2021,"rating":"bad","result":24.99,"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":-178890.0,"comparison":"Original budget to audited outcome","percent_changed":-5.96},{"item":"Government Transfers","amount":15113000.0,"comparison":"Original to adjusted budget","percent_changed":17.47},{"item":"Government Transfers","amount":29853424.0,"comparison":"Original budget to audited outcome","percent_changed":34.51},{"item":"Interest and investments","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Interest and investments","amount":-5917103.0,"comparison":"Original budget to audited outcome","percent_changed":-82.18},{"item":"Licenses and Permits","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Licenses and Permits","amount":-246937.0,"comparison":"Original budget to audited outcome","percent_changed":-19.64},{"item":"Other","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Other","amount":222655.0,"comparison":"Original budget to audited outcome","percent_changed":37.83},{"item":"Property rates","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Property rates","amount":817965.0,"comparison":"Original budget to audited outcome","percent_changed":2.97},{"item":"Rental income","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Rental income","amount":-58896.0,"comparison":"Original budget to audited outcome","percent_changed":-3.76},{"item":"Service Charges","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Service Charges","amount":-6467122.0,"comparison":"Original budget to audited outcome","percent_changed":-20.05}],"2022":[{"item":"Fines","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Fines","amount":306309.0,"comparison":"Original budget to audited outcome","percent_changed":9.5},{"item":"Government Transfers","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Government Transfers","amount":37545211.0,"comparison":"Original budget to audited outcome","percent_changed":40.92},{"item":"Interest and investments","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Interest and investments","amount":6191678.0,"comparison":"Original budget to audited outcome","percent_changed":275.28},{"item":"Licenses and Permits","amount":490360.0,"comparison":"Original to adjusted budget","percent_changed":38.83},{"item":"Licenses and Permits","amount":-83511.0,"comparison":"Original budget to audited outcome","percent_changed":-6.61},{"item":"Other","amount":2168765.0,"comparison":"Original to adjusted budget","percent_changed":82.33},{"item":"Other","amount":-17146934.0,"comparison":"Original budget to audited outcome","percent_changed":-650.94},{"item":"Property rates","amount":199385.0,"comparison":"Original to adjusted budget","percent_changed":0.68},{"item":"Property rates","amount":4794.0,"comparison":"Original budget to audited outcome","percent_changed":0.02},{"item":"Rental income","amount":8000.0,"comparison":"Original to adjusted budget","percent_changed":0.4},{"item":"Rental income","amount":-559141.0,"comparison":"Original budget to audited outcome","percent_changed":-27.84},{"item":"Service Charges","amount":7000000.0,"comparison":"Original to adjusted budget","percent_changed":18.42},{"item":"Service Charges","amount":-7936473.0,"comparison":"Original budget to audited outcome","percent_changed":-20.88}],"2023":[{"item":"Fines","amount":10000.0,"comparison":"Original to adjusted budget","percent_changed":0.31},{"item":"Fines","amount":-842207.0,"comparison":"Original budget to audited outcome","percent_changed":-26.09},{"item":"Government Transfers","amount":13990000.0,"comparison":"Original to adjusted budget","percent_changed":14.29},{"item":"Government Transfers","amount":14596000.0,"comparison":"Original budget to audited outcome","percent_changed":14.91},{"item":"Interest and investments","amount":3012727.0,"comparison":"Original to adjusted budget","percent_changed":36.73},{"item":"Interest and investments","amount":1479875.0,"comparison":"Original budget to audited outcome","percent_changed":18.04},{"item":"Licenses and Permits","amount":77464.0,"comparison":"Original to adjusted budget","percent_changed":4.21},{"item":"Licenses and Permits","amount":-657409.0,"comparison":"Original budget to audited outcome","percent_changed":-35.69},{"item":"Other","amount":3948743.0,"comparison":"Original to adjusted budget","percent_changed":334.16},{"item":"Other","amount":-7057113.0,"comparison":"Original budget to audited outcome","percent_changed":-597.21},{"item":"Property rates","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Property rates","amount":-2228618.0,"comparison":"Original budget to audited outcome","percent_changed":-7.21},{"item":"Rental income","amount":50922.0,"comparison":"Original to adjusted budget","percent_changed":2.64},{"item":"Rental income","amount":-309316.0,"comparison":"Original budget to audited outcome","percent_changed":-16.04},{"item":"Service Charges","amount":449865.0,"comparison":"Original to adjusted budget","percent_changed":0.96},{"item":"Service Charges","amount":-15776818.0,"comparison":"Original budget to audited outcome","percent_changed":-33.51}],"2024":[{"item":"Fines","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Fines","amount":-793208.0,"comparison":"Original budget to audited outcome","percent_changed":-24.45},{"item":"Government Transfers","amount":78577000.0,"comparison":"Original to adjusted budget","percent_changed":73.4},{"item":"Government Transfers","amount":79976000.0,"comparison":"Original budget to audited outcome","percent_changed":74.7},{"item":"Interest and investments","amount":4718090.0,"comparison":"Original to adjusted budget","percent_changed":57.19},{"item":"Interest and investments","amount":2916514.0,"comparison":"Original budget to audited outcome","percent_changed":35.35},{"item":"Licenses and Permits","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Licenses and Permits","amount":-995212.0,"comparison":"Original budget to audited outcome","percent_changed":-50.21},{"item":"Other","amount":8284133.0,"comparison":"Original to adjusted budget","percent_changed":661.84},{"item":"Other","amount":760891.0,"comparison":"Original budget to audited outcome","percent_changed":60.79},{"item":"Property rates","amount":298243.0,"comparison":"Original to adjusted budget","percent_changed":0.92},{"item":"Property rates","amount":122519.0,"comparison":"Original budget to audited outcome","percent_changed":0.38},{"item":"Rental income","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Rental income","amount":37003.0,"comparison":"Original budget to audited outcome","percent_changed":2.43},{"item":"Service Charges","amount":1007880.0,"comparison":"Original to adjusted budget","percent_changed":1.84},{"item":"Service Charges","amount":-18429472.0,"comparison":"Original budget to audited outcome","percent_changed":-33.56}]},"income_time_series":[{"amount":174976000.0,"budget_phase":"Adjusted Budget","financial_year":2021,"amount_type.code":"ADJB"},{"amount":180328214.0,"budget_phase":"Adjusted Budget","financial_year":2022,"amount_type.code":"ADJB"},{"amount":213834531.0,"budget_phase":"Adjusted Budget","financial_year":2023,"amount_type.code":"ADJB"},{"amount":303646646.0,"budget_phase":"Adjusted Budget","financial_year":2024,"amount_type.code":"ADJB"},{"amount":177888096.0,"budget_phase":"Audited Actual","financial_year":2021,"amount_type.code":"AUDA"},{"amount":188783637.0,"budget_phase":"Audited Actual","financial_year":2022,"amount_type.code":"AUDA"},{"amount":181499204.0,"budget_phase":"Audited Actual","financial_year":2023,"amount_type.code":"AUDA"},{"amount":274356335.0,"budget_phase":"Audited Actual","financial_year":2024,"amount_type.code":"AUDA"},{"amount":214051239.0,"budget_phase":"Audited Actual","financial_year":2025,"amount_type.code":"AUDA"},{"amount":249411024.0,"budget_phase":"Forecast 1 year ahead of budget year","financial_year":2026,"amount_type.code":"IBY1"},{"amount":260809592.0,"budget_phase":"Forecast 2 years ahead of budget year","financial_year":2027,"amount_type.code":"IBY2"},{"amount":159863000.0,"budget_phase":"Original Budget","financial_year":2021,"amount_type.code":"ORGB"},{"amount":170461704.0,"budget_phase":"Original Budget","financial_year":2022,"amount_type.code":"ORGB"},{"amount":192294810.0,"budget_phase":"Original Budget","financial_year":2023,"amount_type.code":"ORGB"},{"amount":210761300.0,"budget_phase":"Original Budget","financial_year":2024,"amount_type.code":"ORGB"},{"amount":238603466.0,"budget_phase":"Original Budget","financial_year":2025,"amount_type.code":"ORGB"}],"spending_adjustments":{"2021":[{"item":"Bulk purchases","amount":186000.0,"comparison":"Original to adjusted budget","percent_changed":0.69},{"item":"Bulk purchases","amount":6231560.0,"comparison":"Original budget to audited outcome","percent_changed":23.24},{"item":"Contracted services","amount":11400000.0,"comparison":"Original to adjusted budget","percent_changed":90.14},{"item":"Contracted services","amount":23956309.0,"comparison":"Original budget to audited outcome","percent_changed":189.41},{"item":"Employee related costs","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Employee related costs","amount":-3604433.0,"comparison":"Original budget to audited outcome","percent_changed":-5.43},{"item":"Finance charges","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Finance charges","amount":1033864.0,"comparison":"Original budget to audited outcome","percent_changed":611.98},{"item":"Other","amount":5773047.0,"comparison":"Original to adjusted budget","percent_changed":14.0},{"item":"Other","amount":12560368.0,"comparison":"Original budget to audited outcome","percent_changed":30.47},{"item":"Remuneration of councillors","amount":800000.0,"comparison":"Original to adjusted budget","percent_changed":13.66},{"item":"Remuneration of councillors","amount":757837.0,"comparison":"Original budget to audited outcome","percent_changed":12.94}],"2024":[{"item":"Bulk purchases","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Bulk purchases","amount":-5429384.0,"comparison":"Original budget to audited outcome","percent_changed":-11.29},{"item":"Contracted services","amount":1272484.0,"comparison":"Original to adjusted budget","percent_changed":3.72},{"item":"Contracted services","amount":-7013155.0,"comparison":"Original budget to audited outcome","percent_changed":-20.49},{"item":"Employee related costs","amount":6648190.0,"comparison":"Original to adjusted budget","percent_changed":8.5},{"item":"Employee related costs","amount":7789783.0,"comparison":"Original budget to audited outcome","percent_changed":9.96},{"item":"Finance charges","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Finance charges","amount":415410.0,"comparison":"Original budget to audited outcome","percent_changed":32.4},{"item":"Other","amount":10228590.0,"comparison":"Original to adjusted budget","percent_changed":26.33},{"item":"Other","amount":33363187.0,"comparison":"Original budget to audited outcome","percent_changed":85.9},{"item":"Remuneration of councillors","amount":1394594.0,"comparison":"Original to adjusted budget","percent_changed":16.34},{"item":"Remuneration of councillors","amount":111191.0,"comparison":"Original budget to audited outcome","percent_changed":1.3}]},"spending_time_series":[{"amount":171235996.0,"budget_phase":"Adjusted Budget","financial_year":2021,"amount_type.code":"ADJB"},{"amount":175771242.0,"budget_phase":"Adjusted Budget","financial_year":2022,"amount_type.code":"ADJB"},{"amount":186524675.0,"budget_phase":"Adjusted Budget","financial_year":2023,"amount_type.code":"ADJB"},{"amount":228724319.0,"budget_phase":"Adjusted Budget","financial_year":2024,"amount_type.code":"ADJB"},{"amount":194012454.0,"budget_phase":"Audited Actual","financial_year":2021,"amount_type.code":"AUDA"},{"amount":228515861.0,"budget_phase":"Audited Actual","financial_year":2022,"amount_type.code":"AUDA"},{"amount":195550684.0,"budget_phase":"Audited Actual","financial_year":2023,"amount_type.code":"AUDA"},{"amount":238417493.0,"budget_phase":"Audited Actual","financial_year":2024,"amount_type.code":"AUDA"},{"amount":243920004.0,"budget_phase":"Audited Actual","financial_year":2025,"amount_type.code":"AUDA"},{"amount":248027851.0,"budget_phase":"Forecast 1 year ahead of budget year","financial_year":2026,"amount_type.code":"IBY1"},{"amount":259442134.0,"budget_phase":"Forecast 2 years ahead of budget year","financial_year":2027,"amount_type.code":"IBY2"},{"amount":153076949.0,"budget_phase":"Original Budget","financial_year":2021,"amount_type.code":"ORGB"},{"amount":165237339.0,"budget_phase":"Original Budget","financial_year":2022,"amount_type.code":"ORGB"},{"amount":186647575.0,"budget_phase":"Original Budget","financial_year":2023,"amount_type.code":"ORGB"},{"amount":209180461.0,"budget_phase":"Original Budget","financial_year":2024,"amount_type.code":"ORGB"},{"amount":237120321.0,"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":350.54,"overunder":"over","cube_version":"v2"},{"date":2023,"rating":"bad","result":1075.17,"overunder":"over","cube_version":"v2"},{"date":2022,"rating":"bad","result":584.55,"overunder":"over","cube_version":"v2"},{"date":2021,"rating":"bad","result":840.33,"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":32663527.0,"amount_type":"AUDA"},{"date":"2024","item":"Service Charges","amount":36483644.0,"amount_type":"AUDA"},{"date":"2024","item":"Rental income","amount":1558961.0,"amount_type":"AUDA"},{"date":"2024","item":"Interest and investments","amount":11166929.0,"amount_type":"AUDA"},{"date":"2024","item":"Fines","amount":2450676.0,"amount_type":"AUDA"},{"date":"2024","item":"Licenses and Permits","amount":987026.0,"amount_type":"AUDA"},{"date":"2024","item":"Other","amount":2012572.0,"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":36.07},{"date":2023,"rating":"","result":40.3},{"date":2022,"rating":"","result":31.32},{"date":2021,"rating":"","result":32.35}],"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":4.2,"overunder":"over","cube_version":"v2"},{"date":2023,"rating":"good","result":4.8,"overunder":"over","cube_version":"v2"},{"date":2022,"rating":"bad","result":30.0,"overunder":"over","cube_version":"v2"},{"date":2021,"rating":"ave","result":13.3,"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":1.64,"cube_version":"v2"},{"date":2023,"rating":"bad","result":1.62,"cube_version":"v2"},{"date":2022,"rating":"bad","result":2.93,"cube_version":"v2"},{"date":2021,"rating":"bad","result":3.62,"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":11.41},{"date":2023,"rating":"","result":13.36},{"date":2022,"rating":"","result":12.0},{"date":2021,"rating":"","result":18.87}],"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":5.06,"amount_type":"AUDA","cube_version":"v2"},{"date":"2023","year":2023,"rating":"bad","result":null,"billing":null,"receipts":null,"cube_version":null},{"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":24023729.0},{"year":2022,"value":24883772.0},{"year":2023,"value":21536342.0},{"year":2024,"value":21680094.0},{"year":2025,"value":21322685.0}],"category":"Community & Social Services"},{"values":[{"year":2021,"value":39666613.0},{"year":2022,"value":39395390.0},{"year":2023,"value":39225593.0},{"year":2024,"value":45109053.0},{"year":2025,"value":55413806.0}],"category":"Electricity "},{"values":[{"year":2021,"value":123642056.0},{"year":2022,"value":160547037.0},{"year":2023,"value":133268348.0},{"year":2024,"value":167998595.0},{"year":2025,"value":165242212.0}],"category":"Governance, Administration, Planning and Development"},{"values":[{"year":2021,"value":6680056.0},{"year":2022,"value":3689662.0},{"year":2023,"value":1520401.0},{"year":2024,"value":3629751.0},{"year":2025,"value":1941301.0}],"category":"Road Transport"}],"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":"KZN261"},"muni_contact":{"url":"http://www.edumbe.gov.za","phone_number":"034 995 1650","street_address_1":"Municipal Offices","street_address_2":"10 Hoog Street","street_address_3":"Paulpietersburg","street_address_4":"3180"},"mayoral_staff":{"officials":[{"name":"M.S. Mkhabela","role":"Mayor/Executive Mayor","email":"kunenef@edumbe.gov.za","title":"Mr","secretary":{"name":"Fisokuhle Kunene","role":"Secretary of Mayor/Executive Mayor","email":"kunenef@edumbe.gov.za","title":"Mr","fax_number":"034 995 1192","office_phone":"034 995 1650"},"fax_number":"034 995 1192","office_phone":"034 995 1650"},{"name":"D H Zulu","role":"Municipal Manager","email":"mm@edumbe.gov.za","title":"Mr","secretary":{"name":"NW Sila","role":"Secretary of Municipal Manager","email":"mm@edumbe.gov.za","title":"Ms","fax_number":"034 995 1192","office_phone":"034 995 1650"},"fax_number":"034 995 1192","office_phone":"034 995 1650"},{"name":"S.J. Kunene","role":"Deputy Mayor/Executive Mayor","email":"zulun@edumbe.gov.za","title":"Mr","secretary":{"name":"Nathi Zulu","role":"Secretary of Deputy Mayor/Executive Mayor","email":"zulun@edumbe.gov.za","title":"Mr","fax_number":"034 995 1192","office_phone":"034 995 1650"},"fax_number":"034 995 1192","office_phone":"034 995 1650"},{"name":"Mboniseni Khanyisani Dlomo","role":"Chief Financial Officer","email":"dlomom@edumbe.gov.za","title":"Mr","secretary":{"name":"Jabulile Khumalo","role":"Secretary of Financial Manager","email":"khumaloj@edumbe.gov.za","title":"Ms","fax_number":"034 995 1192","office_phone":"034 995 1650"},"fax_number":"034 995 1192","office_phone":"034 995 1650"}],"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":"qualified","result":"Qualified","report_url":"https://lg.treasury.gov.za/supportingdocs/KZN261/KZN261_Audit%20Report_2021_Y_20220228T111446Z_5039.pdf"}]}}