{"indicators":{"grants":{"totals":{"2021":{"ACT":{"equitable_share":24231300.0,"national_conditional_grants":12296017.0},"ORGB":{"equitable_share":160312000.0,"national_conditional_grants":65533000.0},"SCHD":{"national_conditional_grants":62637000.0},"TRFR":{"national_conditional_grants":32360000.0}},"2022":{"ACT":{"national_conditional_grants":24196986.0},"ORGB":{"equitable_share":167845000.0,"national_conditional_grants":75101000.0},"SCHD":{"national_conditional_grants":75101000.0},"TRFR":{"national_conditional_grants":47668000.0}},"2023":{"ACT":{"national_conditional_grants":53383127.0},"ORGB":{"equitable_share":187494000.0,"provincial_transfers":28795000.0,"national_conditional_grants":79748000.0},"SCHD":{"national_conditional_grants":79748000.0},"TRFR":{"national_conditional_grants":66341000.0}},"2024":{"ACT":{"national_conditional_grants":54314306.0},"ORGB":{"equitable_share":203715000.0,"national_conditional_grants":97579000.0},"SCHD":{"national_conditional_grants":79550000.0},"TRFR":{"national_conditional_grants":60605000.0}}},"snapshot_date":{"year":2025,"quarter":"3"},"equitable_share":{"2021":[{"amount.sum":24231300.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ACT","financial_year_end.year":2021},{"amount.sum":160312000.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ORGB","financial_year_end.year":2021}],"2022":[{"amount.sum":167845000.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ORGB","financial_year_end.year":2022}],"2023":[{"amount.sum":187494000.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ORGB","financial_year_end.year":2023}],"2024":[{"amount.sum":203715000.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ORGB","financial_year_end.year":2024}]},"provincial_transfers":{"2023":[{"amount.sum":9086000.0,"grant.code":"0004","grant.label":"Public Works, Roads and Transport","amount_type.code":"ORGB","financial_year_end.year":2023},{"amount.sum":4998000.0,"grant.code":"0006","grant.label":"Sport, Arts and Culture","amount_type.code":"ORGB","financial_year_end.year":2023},{"amount.sum":12711000.0,"grant.code":"0007","grant.label":"Housing and Local Government","amount_type.code":"ORGB","financial_year_end.year":2023},{"amount.sum":2000000.0,"grant.code":"0009","grant.label":"Other Departments","amount_type.code":"ORGB","financial_year_end.year":2023}]},"national_conditional_grants":{"2021":[{"amount.sum":1302000.0,"grant.code":"DRG","grant.label":"Municipal Disaster Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":1302000.0,"grant.code":"DRG","grant.label":"Municipal Disaster Grant","amount_type.code":"TRFR","financial_year_end.year":2021},{"amount.sum":1104185.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"ACT","financial_year_end.year":2021},{"amount.sum":2600000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":2600000.0,"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":5500000.0,"grant.code":"IN7G","grant.label":"Integrated National Electrification Programme (Allocation in-kind) Grant","amount_type.code":"TRFR","financial_year_end.year":2021},{"amount.sum":734142.0,"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":5500000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"TRFR","financial_year_end.year":2021},{"amount.sum":9329638.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"ACT","financial_year_end.year":2021},{"amount.sum":36904000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":17000000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2021},{"amount.sum":1128052.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"ACT","financial_year_end.year":2021},{"amount.sum":1831000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":458000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"TRFR","financial_year_end.year":2021}],"2022":[{"amount.sum":88803.0,"grant.code":"DRG","grant.label":"Municipal Disaster Grant","amount_type.code":"ACT","financial_year_end.year":2022},{"amount.sum":1684272.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"ACT","financial_year_end.year":2022},{"amount.sum":2650000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":2650000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"TRFR","financial_year_end.year":2022},{"amount.sum":27433000.0,"grant.code":"IN7G","grant.label":"Integrated National Electrification Programme (Allocation in-kind) Grant","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":1443934.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"ACT","financial_year_end.year":2022},{"amount.sum":3396000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":3396000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"TRFR","financial_year_end.year":2022},{"amount.sum":18244855.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"ACT","financial_year_end.year":2022},{"amount.sum":39107000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":39107000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2022},{"amount.sum":2735122.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"ACT","financial_year_end.year":2022},{"amount.sum":2515000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":2515000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"TRFR","financial_year_end.year":2022}],"2023":[{"amount.sum":1892536.0,"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":13407000.0,"grant.code":"IN7G","grant.label":"Integrated National Electrification Programme (Allocation in-kind) Grant","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":10567649.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"ACT","financial_year_end.year":2023},{"amount.sum":18485000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":18485000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"TRFR","financial_year_end.year":2023},{"amount.sum":38780388.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"ACT","financial_year_end.year":2023},{"amount.sum":42083000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":42083000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2023},{"amount.sum":2142554.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"ACT","financial_year_end.year":2023},{"amount.sum":2773000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":2773000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"TRFR","financial_year_end.year":2023}],"2024":[{"amount.sum":3000000.0,"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":18945000.0,"grant.code":"IN7G","grant.label":"Integrated National Electrification Programme (Allocation in-kind) Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":9675568.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"ACT","financial_year_end.year":2024},{"amount.sum":15000000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":15000000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"TRFR","financial_year_end.year":2024},{"amount.sum":40385000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"ACT","financial_year_end.year":2024},{"amount.sum":40385000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":40385000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2024},{"amount.sum":1253738.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"ACT","financial_year_end.year":2024},{"amount.sum":2220000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":2220000.0,"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":213928729.0,"cube_version":"v2"},{"date":2023,"rating":"good","result":185636077.0,"cube_version":"v2"},{"date":2022,"rating":"good","result":184598247.0,"cube_version":"v2"},{"date":2021,"rating":"good","result":839866393.0,"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":"ave","result":2.6,"cube_version":"v2"},{"date":2023,"rating":"ave","result":2.6,"cube_version":"v2"},{"date":2022,"rating":"ave","result":2.8,"cube_version":"v2"},{"date":2021,"rating":"good","result":14.8,"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":478938863.0,"rating":"bad","result":0.85,"amount_type":"AUDA","liabilities":562697217.0,"cube_version":"v2"},{"date":2023,"year":2023,"assets":392219049.0,"rating":"bad","result":0.93,"amount_type":"AUDA","liabilities":421875915.0,"cube_version":"v2"},{"date":2022,"year":2022,"assets":324807591.0,"rating":"bad","result":0.94,"amount_type":"AUDA","liabilities":346362746.0,"cube_version":"v2"},{"date":2021,"year":2021,"assets":270766585.0,"rating":"bad","result":0.73,"amount_type":"AUDA","liabilities":369197388.0,"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":18176748.0,"date":"2024","year":2024,"rating":"bad","result":0.03,"amount_type":"ACT","liabilities":562697217.0,"cube_version":"v2","call_investment_deposits":0},{"cash":20113123.0,"date":"2023","year":2023,"rating":"bad","result":0.05,"amount_type":"ACT","liabilities":421875915.0,"cube_version":"v2","call_investment_deposits":0},{"cash":29031311.0,"date":"2022","year":2022,"rating":"bad","result":0.08,"amount_type":"ACT","liabilities":346362746.0,"cube_version":"v2","call_investment_deposits":0},{"cash":23724624.0,"date":"2021","year":2021,"rating":"bad","result":0.06,"amount_type":"ACT","liabilities":369197388.0,"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":545944816.0,"percent":71.77},"total":760730516.0,"rating":"ave","formula":{"text":"= Total revenue","actual":["=",{"cube":"incexp","item_codes":["0200","0300","0400","0700","0800","1000","1100","1300","1400","1500","1700","1800","1600","1610"],"amount_type":"AUDA"}]},"formula_v2":{"text":"= Total revenue","actual":["=",{"cube":"incexp_v2","item_codes":["0200","0300","0400","0500","0600","0700","0800","0900","1000","1100","1200","1300","1400","1500","1550","1570","1590","1600","1700","1800","1900","2000","2100","2300","2400","2500","2600","2700","2800","2200"],"amount_type":"AUDA"}]},"government":{"amount":214785700.0,"percent":28.23}},"uifw_expenditure":{"ref":{"url":"http://mfma.treasury.gov.za/Circulars/Pages/Circular71.aspx","title":"Circular 71"},"values":[{"date":2024,"rating":"bad","result":44.69,"cube_version":"v2"},{"date":2023,"rating":"bad","result":44.71,"cube_version":"v2"},{"date":2022,"rating":"bad","result":29.51,"cube_version":"v2"},{"date":2021,"rating":"bad","result":32.02,"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":-10651919.0,"comparison":"Original budget to audited outcome","percent_changed":-43.92},{"item":"Government Transfers","amount":30699000.0,"comparison":"Original to adjusted budget","percent_changed":17.37},{"item":"Government Transfers","amount":37305252.0,"comparison":"Original budget to audited outcome","percent_changed":21.11},{"item":"Interest and investments","amount":-105000.0,"comparison":"Original to adjusted budget","percent_changed":-5.88},{"item":"Interest and investments","amount":7091436.0,"comparison":"Original budget to audited outcome","percent_changed":397.28},{"item":"Licenses and Permits","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Licenses and Permits","amount":-2310798.0,"comparison":"Original budget to audited outcome","percent_changed":-44.89},{"item":"Other","amount":2300000.0,"comparison":"Original to adjusted budget","percent_changed":156.26},{"item":"Other","amount":19182030.0,"comparison":"Original budget to audited outcome","percent_changed":1303.22},{"item":"Property rates","amount":-1200000.0,"comparison":"Original to adjusted budget","percent_changed":-1.43},{"item":"Property rates","amount":16653982.0,"comparison":"Original budget to audited outcome","percent_changed":19.81},{"item":"Rental income","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Rental income","amount":19914.0,"comparison":"Original budget to audited outcome","percent_changed":1.9},{"item":"Service Charges","amount":-2000000.0,"comparison":"Original to adjusted budget","percent_changed":-0.74},{"item":"Service Charges","amount":15937187.0,"comparison":"Original budget to audited outcome","percent_changed":5.88}],"2022":[{"item":"Fines","amount":-7502731.0,"comparison":"Original to adjusted budget","percent_changed":-30.29},{"item":"Fines","amount":-6589459.0,"comparison":"Original budget to audited outcome","percent_changed":-26.6},{"item":"Government Transfers","amount":4000000.0,"comparison":"Original to adjusted budget","percent_changed":2.23},{"item":"Government Transfers","amount":7534558.0,"comparison":"Original budget to audited outcome","percent_changed":4.19},{"item":"Interest and investments","amount":52335739.0,"comparison":"Original to adjusted budget","percent_changed":3115.22},{"item":"Interest and investments","amount":10555216.0,"comparison":"Original budget to audited outcome","percent_changed":628.29},{"item":"Licenses and Permits","amount":2145796.0,"comparison":"Original to adjusted budget","percent_changed":41.68},{"item":"Licenses and Permits","amount":671834.0,"comparison":"Original budget to audited outcome","percent_changed":13.05},{"item":"Other","amount":-438872.0,"comparison":"Original to adjusted budget","percent_changed":-7.87},{"item":"Other","amount":-11838259.0,"comparison":"Original budget to audited outcome","percent_changed":-212.3},{"item":"Property rates","amount":18283130.0,"comparison":"Original to adjusted budget","percent_changed":21.9},{"item":"Property rates","amount":18541564.0,"comparison":"Original budget to audited outcome","percent_changed":22.21},{"item":"Rental income","amount":-496400.0,"comparison":"Original to adjusted budget","percent_changed":-47.28},{"item":"Rental income","amount":-113402.0,"comparison":"Original budget to audited outcome","percent_changed":-10.8},{"item":"Service Charges","amount":7770672.0,"comparison":"Original to adjusted budget","percent_changed":2.49},{"item":"Service Charges","amount":-3088266.0,"comparison":"Original budget to audited outcome","percent_changed":-0.99}],"2023":[{"item":"Fines","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Fines","amount":12762573.0,"comparison":"Original budget to audited outcome","percent_changed":242.96},{"item":"Government Transfers","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Government Transfers","amount":14910551.0,"comparison":"Original budget to audited outcome","percent_changed":7.44},{"item":"Interest and investments","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Interest and investments","amount":-53575533.0,"comparison":"Original budget to audited outcome","percent_changed":-80.62},{"item":"Licenses and Permits","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Licenses and Permits","amount":-1313481.0,"comparison":"Original budget to audited outcome","percent_changed":-18.47},{"item":"Other","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Other","amount":19734688.0,"comparison":"Original budget to audited outcome","percent_changed":1327.15},{"item":"Property rates","amount":-1619900.0,"comparison":"Original to adjusted budget","percent_changed":-1.63},{"item":"Property rates","amount":-96667.0,"comparison":"Original budget to audited outcome","percent_changed":-0.1},{"item":"Rental income","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Rental income","amount":-7509302.0,"comparison":"Original budget to audited outcome","percent_changed":-86.98},{"item":"Service Charges","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Service Charges","amount":-11422748.0,"comparison":"Original budget to audited outcome","percent_changed":-3.49}],"2024":[{"item":"Fines","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Fines","amount":16697519.0,"comparison":"Original budget to audited outcome","percent_changed":301.87},{"item":"Government Transfers","amount":-2724000.0,"comparison":"Original to adjusted budget","percent_changed":-1.24},{"item":"Government Transfers","amount":-4885300.0,"comparison":"Original budget to audited outcome","percent_changed":-2.22},{"item":"Interest and investments","amount":3000000.0,"comparison":"Original to adjusted budget","percent_changed":8.15},{"item":"Interest and investments","amount":-20333157.0,"comparison":"Original budget to audited outcome","percent_changed":-55.26},{"item":"Licenses and Permits","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Licenses and Permits","amount":-1638032.0,"comparison":"Original budget to audited outcome","percent_changed":-21.88},{"item":"Other","amount":42000000.0,"comparison":"Original to adjusted budget","percent_changed":8190.14},{"item":"Other","amount":18776872.0,"comparison":"Original budget to audited outcome","percent_changed":3661.55},{"item":"Property rates","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Property rates","amount":-2459067.0,"comparison":"Original budget to audited outcome","percent_changed":-2.04},{"item":"Rental income","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Rental income","amount":-626734.0,"comparison":"Original budget to audited outcome","percent_changed":-37.59},{"item":"Service Charges","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Service Charges","amount":-31214015.0,"comparison":"Original budget to audited outcome","percent_changed":-7.92}]},"income_time_series":[{"amount":595086762.0,"budget_phase":"Adjusted Budget","financial_year":2021,"amount_type.code":"ADJB"},{"amount":690031509.0,"budget_phase":"Adjusted Budget","financial_year":2022,"amount_type.code":"ADJB"},{"amount":713923841.0,"budget_phase":"Adjusted Budget","financial_year":2023,"amount_type.code":"ADJB"},{"amount":828688430.0,"budget_phase":"Adjusted Budget","financial_year":2024,"amount_type.code":"ADJB"},{"amount":648619846.0,"budget_phase":"Audited Actual","financial_year":2021,"amount_type.code":"AUDA"},{"amount":629607961.0,"budget_phase":"Audited Actual","financial_year":2022,"amount_type.code":"AUDA"},{"amount":689033822.0,"budget_phase":"Audited Actual","financial_year":2023,"amount_type.code":"AUDA"},{"amount":760730516.0,"budget_phase":"Audited Actual","financial_year":2024,"amount_type.code":"AUDA"},{"amount":873189180.0,"budget_phase":"Audited Actual","financial_year":2025,"amount_type.code":"AUDA"},{"amount":755665862.0,"budget_phase":"Forecast 1 year ahead of budget year","financial_year":2026,"amount_type.code":"IBY1"},{"amount":791194375.0,"budget_phase":"Forecast 2 years ahead of budget year","financial_year":2027,"amount_type.code":"IBY2"},{"amount":565392762.0,"budget_phase":"Original Budget","financial_year":2021,"amount_type.code":"ORGB"},{"amount":613934175.0,"budget_phase":"Original Budget","financial_year":2022,"amount_type.code":"ORGB"},{"amount":715543741.0,"budget_phase":"Original Budget","financial_year":2023,"amount_type.code":"ORGB"},{"amount":786412430.0,"budget_phase":"Original Budget","financial_year":2024,"amount_type.code":"ORGB"},{"amount":755022649.0,"budget_phase":"Original Budget","financial_year":2025,"amount_type.code":"ORGB"}],"spending_adjustments":{},"spending_time_series":[{"amount":579878440.0,"budget_phase":"Adjusted Budget","financial_year":2021,"amount_type.code":"ADJB"},{"amount":683248866.0,"budget_phase":"Adjusted Budget","financial_year":2022,"amount_type.code":"ADJB"},{"amount":664021132.0,"budget_phase":"Adjusted Budget","financial_year":2023,"amount_type.code":"ADJB"},{"amount":699270592.0,"budget_phase":"Adjusted Budget","financial_year":2024,"amount_type.code":"ADJB"},{"amount":681623419.0,"budget_phase":"Audited Actual","financial_year":2021,"amount_type.code":"AUDA"},{"amount":792915500.0,"budget_phase":"Audited Actual","financial_year":2022,"amount_type.code":"AUDA"},{"amount":864984078.0,"budget_phase":"Audited Actual","financial_year":2023,"amount_type.code":"AUDA"},{"amount":998252174.0,"budget_phase":"Audited Actual","financial_year":2024,"amount_type.code":"AUDA"},{"amount":1084070926.0,"budget_phase":"Audited Actual","financial_year":2025,"amount_type.code":"AUDA"},{"amount":940098584.0,"budget_phase":"Forecast 1 year ahead of budget year","financial_year":2026,"amount_type.code":"IBY1"},{"amount":996633274.0,"budget_phase":"Forecast 2 years ahead of budget year","financial_year":2027,"amount_type.code":"IBY2"},{"amount":550402762.0,"budget_phase":"Original Budget","financial_year":2021,"amount_type.code":"ORGB"},{"amount":613553388.0,"budget_phase":"Original Budget","financial_year":2022,"amount_type.code":"ORGB"},{"amount":700543741.0,"budget_phase":"Original Budget","financial_year":2023,"amount_type.code":"ORGB"},{"amount":720495031.0,"budget_phase":"Original Budget","financial_year":2024,"amount_type.code":"ORGB"},{"amount":876648610.0,"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":41.64,"overunder":"over","cube_version":"v2"},{"date":2023,"rating":"bad","result":27.61,"overunder":"over","cube_version":"v2"},{"date":2022,"rating":"ave","result":-13.76,"overunder":"under","cube_version":"v2"},{"date":2021,"rating":"good","result":1.98,"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":118186250.0,"amount_type":"AUDA"},{"date":"2024","item":"Service Charges","amount":362889807.0,"amount_type":"AUDA"},{"date":"2024","item":"Rental income","amount":1040447.0,"amount_type":"AUDA"},{"date":"2024","item":"Interest and investments","amount":16460902.0,"amount_type":"AUDA"},{"date":"2024","item":"Fines","amount":22228928.0,"amount_type":"AUDA"},{"date":"2024","item":"Licenses and Permits","amount":5848798.0,"amount_type":"AUDA"},{"date":"2024","item":"Other","amount":19289684.0,"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":20.11},{"date":2023,"rating":"","result":20.86},{"date":2022,"rating":"","result":22.34},{"date":2021,"rating":"","result":23.68}],"formula":{"text":"= Total expenditure on salaries and wages","actual":["=",{"cube":"incexp","item_codes":["3000","3100"],"amount_type":"AUDA"}]},"formula_v2":{"text":"= Total expenditure on salaries and wages","actual":["=",{"cube":"incexp_v2","item_codes":["3100"],"amount_type":"AUDA"}]},"result_type":"%"},"operating_budget_spending":{"ref":{"url":"http://mfma.treasury.gov.za/Media_Releases/Reports%20to%20Parliament/Pages/default.aspx","title":"Over and under spending reports to parliament"},"values":[{"date":2024,"rating":"bad","result":42.8,"overunder":"over","cube_version":"v2"},{"date":2023,"rating":"bad","result":30.3,"overunder":"over","cube_version":"v2"},{"date":2022,"rating":"bad","result":16.1,"overunder":"over","cube_version":"v2"},{"date":2021,"rating":"bad","result":17.5,"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":"good","result":8.19,"cube_version":"v2"},{"date":2023,"rating":"bad","result":4.26,"cube_version":"v2"},{"date":2022,"rating":"bad","result":3.28,"cube_version":"v2"},{"date":2021,"rating":"bad","result":1.87,"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":14.3},{"date":2023,"rating":"","result":13.58},{"date":2022,"rating":"","result":14.37},{"date":2021,"rating":"","result":13.43}],"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":89.59,"amount_type":"AUDA","cube_version":"v2"},{"date":"2023","year":2023,"rating":"bad","result":90.15,"amount_type":"AUDA","cube_version":"v2"},{"date":"2022","year":2022,"rating":"bad","result":94.25,"amount_type":"AUDA","cube_version":"v2"},{"date":"2021","year":2021,"rating":"bad","result":75.95,"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":41480573.0},{"year":2022,"value":51238173.0},{"year":2023,"value":70062783.0},{"year":2024,"value":75849064.0},{"year":2025,"value":92580466.0}],"category":"Community & Social Services"},{"values":[{"year":2021,"value":253833155.0},{"year":2022,"value":318817912.0},{"year":2023,"value":408824336.0},{"year":2024,"value":383364380.0},{"year":2025,"value":404829941.0}],"category":"Electricity "},{"values":[{"year":2021,"value":228004603.0},{"year":2022,"value":206509410.0},{"year":2023,"value":194843494.0},{"year":2024,"value":312096427.0},{"year":2025,"value":356248856.0}],"category":"Governance, Administration, Planning and Development"},{"values":[{"year":2021,"value":4053451.0},{"year":2022,"value":2213285.0},{"year":2023,"value":2466495.0},{"year":2024,"value":2980363.0},{"year":2025,"value":3853767.0}],"category":"Housing"},{"values":[{"year":2021,"value":0.0},{"year":2022,"value":0.0},{"year":2023,"value":-900.0}],"category":"Other"},{"values":[{"year":2021,"value":47726391.0},{"year":2022,"value":63745577.0},{"year":2023,"value":47850108.0},{"year":2024,"value":53526811.0},{"year":2025,"value":62633402.0}],"category":"Road Transport"},{"values":[{"year":2021,"value":2581542.0},{"year":2022,"value":9961553.0},{"year":2023,"value":9696690.0},{"year":2024,"value":10530648.0},{"year":2025,"value":4204940.0}],"category":"Sport And Recreation"},{"values":[{"year":2021,"value":19288323.0},{"year":2022,"value":22758454.0},{"year":2023,"value":22112460.0},{"year":2024,"value":26653507.0},{"year":2025,"value":20132753.0}],"category":"Waste Management"},{"values":[{"year":2021,"value":26780682.0},{"year":2022,"value":35471204.0},{"year":2023,"value":38766938.0},{"year":2024,"value":39216583.0},{"year":2025,"value":44190221.0}],"category":"Waste Water Management"},{"values":[{"year":2021,"value":57874699.0},{"year":2022,"value":82199932.0},{"year":2023,"value":70361674.0},{"year":2024,"value":94034391.0},{"year":2025,"value":95396580.0}],"category":"Water"}],"formula":{"text":"= All expenditure by function","actual":["=",{"cube":"incexp","item_codes":["4600"],"amount_type":"AUDA"}]},"formula_v2":{"text":"= All expenditure by function","actual":["=",{"cube":"incexp_v2","item_codes":["3000","3100","3200","3300","3400","3500","3600","3700","3800","3900","4000","4100","4200","4300"],"amount_type":"AUDA"}]}}},"demarcation":{"land_lost":[],"land_gained":[],"code":"KZN263"},"muni_contact":{"url":"http://www.abaqulusi.gov.za","phone_number":"034 982 2133","street_address_1":"Main Building","street_address_2":"Corner Mark And High Street","street_address_3":"Vryheid","street_address_4":"3100"},"mayoral_staff":{"officials":[{"name":"SE Mkhwanazi","role":"Mayor/Executive Mayor","email":"mayor@abaqulusi.gov.za","title":"Cllr","secretary":{"name":"SN Mdlalose","role":"Secretary of Mayor/Executive Mayor","email":"deputymayor@abaqulusi.gov.za","title":"Ms","fax_number":"034 980 9637","office_phone":"034 982 2133"},"fax_number":"034 980 9637","office_phone":"034 982 2133"},{"name":"SP Dlamini","role":"Municipal Manager","email":"municipalmanager@abaqulusi.gov.za","title":"Mrs","secretary":{"name":"NL Mnguni","role":"Secretary of Municipal Manager","email":"municipalmanager@abaqulusi.gov.za","title":"Ms","fax_number":"034 980 1301","office_phone":"034 982 2133"},"fax_number":"034 980 1301","office_phone":"034 982 2133"},{"name":"S Siyaya","role":"Deputy Mayor/Executive Mayor","email":"deputymayor@abaqulusi.gov.za","title":"Mr","secretary":{"name":"N MDLALOSE","role":"Secretary of Deputy Mayor/Executive Mayor","email":"mayor@abaqulusi.gov.za","title":"Ms","fax_number":"034 980 9637","office_phone":"034 982 2133"},"fax_number":" ","office_phone":"034 982 2133"},{"name":"MPE Mthembu","role":"Chief Financial Officer","email":"mmthembu@abaqulusi.gov.za","title":"Mr","secretary":{"name":"SP Sithole","role":"Secretary of Financial Manager","email":"finance@abaqulusi.gov.za","title":"Ms","fax_number":"086 645 2165","office_phone":"034 982 2133"},"fax_number":"086 645 2165","office_phone":"034 982 2133"}],"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/KZN263/KZN263_Audit%20Report_2024_Y_20250124T130906Z_nndaba.pdf"},{"date":2023,"rating":"unqualified_emphasis_of_matter","result":"Unqualified - Emphasis of Matter items","report_url":"https://lg.treasury.gov.za/supportingdocs/KZN263/KZN263_Audit%20Report_2023_Y_20231201T112013Z_ltupper.pdf"},{"date":2022,"rating":"unqualified_emphasis_of_matter","result":"Unqualified - Emphasis of Matter items","report_url":"https://lg.treasury.gov.za/supportingdocs/KZN263/KZN263_Audit%20Report_2022_Y_20221212T104251Z_ltupper.pdf"},{"date":2021,"rating":"qualified","result":"Qualified","report_url":"https://lg.treasury.gov.za/supportingdocs/KZN263/KZN263_Audit%20Report_2021_Y_20220221T143657Z_5405.pdf"}]}}