{"indicators":{"grants":{"totals":{"2021":{"ACT":{"equitable_share":22920176.0,"national_conditional_grants":3521796.0},"ORGB":{"equitable_share":65878000.0,"national_conditional_grants":23509000.0},"SCHD":{"national_conditional_grants":23509000.0},"TRFR":{"national_conditional_grants":15907000.0}},"2022":{"ACT":{"national_conditional_grants":21738501.0},"ORGB":{"equitable_share":68350000.0,"national_conditional_grants":48539000.0},"SCHD":{"national_conditional_grants":48539000.0},"TRFR":{"national_conditional_grants":47989000.0}},"2023":{"ACT":{"national_conditional_grants":37568971.0},"ORGB":{"equitable_share":75091000.0,"national_conditional_grants":66794000.0},"SCHD":{"national_conditional_grants":65294000.0},"TRFR":{"national_conditional_grants":58730000.0}},"2024":{"ACT":{"national_conditional_grants":58940637.0},"ORGB":{"equitable_share":81030000.0,"national_conditional_grants":59593000.0},"SCHD":{"national_conditional_grants":44880000.0},"TRFR":{"national_conditional_grants":43380000.0}}},"snapshot_date":{"year":2025,"quarter":"3"},"equitable_share":{"2021":[{"amount.sum":22920176.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ACT","financial_year_end.year":2021},{"amount.sum":65878000.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ORGB","financial_year_end.year":2021}],"2022":[{"amount.sum":68350000.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ORGB","financial_year_end.year":2022}],"2023":[{"amount.sum":75091000.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ORGB","financial_year_end.year":2023}],"2024":[{"amount.sum":81030000.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ORGB","financial_year_end.year":2024}]},"provincial_transfers":{},"national_conditional_grants":{"2021":[{"amount.sum":596000.0,"grant.code":"DRG","grant.label":"Municipal Disaster Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":596000.0,"grant.code":"DRG","grant.label":"Municipal Disaster Grant","amount_type.code":"TRFR","financial_year_end.year":2021},{"amount.sum":248776.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"ACT","financial_year_end.year":2021},{"amount.sum":1800000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":1800000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"TRFR","financial_year_end.year":2021},{"amount.sum":360000.0,"grant.code":"IN7G","grant.label":"Integrated National Electrification Programme (Allocation in-kind) Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":360000.0,"grant.code":"IN7G","grant.label":"Integrated National Electrification Programme (Allocation in-kind) Grant","amount_type.code":"TRFR","financial_year_end.year":2021},{"amount.sum":360000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":360000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"TRFR","financial_year_end.year":2021},{"amount.sum":1912202.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"ACT","financial_year_end.year":2021},{"amount.sum":17229000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":12000000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2021},{"amount.sum":1360818.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"ACT","financial_year_end.year":2021},{"amount.sum":3164000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":791000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"TRFR","financial_year_end.year":2021}],"2022":[{"amount.sum":1000484.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"ACT","financial_year_end.year":2022},{"amount.sum":1750000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":1750000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"TRFR","financial_year_end.year":2022},{"amount.sum":550000.0,"grant.code":"IN7G","grant.label":"Integrated National Electrification Programme (Allocation in-kind) Grant","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":23538000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":23538000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"TRFR","financial_year_end.year":2022},{"amount.sum":17054535.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"ACT","financial_year_end.year":2022},{"amount.sum":18073000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":18073000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2022},{"amount.sum":3650782.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"ACT","financial_year_end.year":2022},{"amount.sum":4628000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":4628000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"TRFR","financial_year_end.year":2022},{"amount.sum":32700.0,"grant.code":"RBIG","grant.label":"Regional Bulk Infrastructure Grant","amount_type.code":"ACT","financial_year_end.year":2022}],"2023":[{"amount.sum":3294590.0,"grant.code":"EEDG","grant.label":"Energy Efficiency and Demand Side Management (Municipal) Grant","amount_type.code":"ACT","financial_year_end.year":2023},{"amount.sum":5000000.0,"grant.code":"EEDG","grant.label":"Energy Efficiency and Demand Side Management (Municipal) Grant","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":5000000.0,"grant.code":"EEDG","grant.label":"Energy Efficiency and Demand Side Management (Municipal) Grant","amount_type.code":"TRFR","financial_year_end.year":2023},{"amount.sum":1886643.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"ACT","financial_year_end.year":2023},{"amount.sum":1750000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":1750000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"TRFR","financial_year_end.year":2023},{"amount.sum":6564000.0,"grant.code":"IN7G","grant.label":"Integrated National Electrification Programme (Allocation in-kind) Grant","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":27487188.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"ACT","financial_year_end.year":2023},{"amount.sum":28500000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":28500000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"TRFR","financial_year_end.year":2023},{"amount.sum":12420260.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"ACT","financial_year_end.year":2023},{"amount.sum":19214000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":19214000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2023},{"amount.sum":-7519710.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"ACT","financial_year_end.year":2023},{"amount.sum":4266000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":4266000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"TRFR","financial_year_end.year":2023}],"2024":[{"amount.sum":3987383.0,"grant.code":"EEDG","grant.label":"Energy Efficiency and Demand Side Management (Municipal) Grant","amount_type.code":"ACT","financial_year_end.year":2024},{"amount.sum":4000000.0,"grant.code":"EEDG","grant.label":"Energy Efficiency and Demand Side Management (Municipal) Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":4000000.0,"grant.code":"EEDG","grant.label":"Energy Efficiency and Demand Side Management (Municipal) Grant","amount_type.code":"TRFR","financial_year_end.year":2024},{"amount.sum":1884807.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"ACT","financial_year_end.year":2024},{"amount.sum":1750000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":1750000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"TRFR","financial_year_end.year":2024},{"amount.sum":1500000.0,"grant.code":"IN7G","grant.label":"Integrated National Electrification Programme (Allocation in-kind) Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":20487564.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"ACT","financial_year_end.year":2024},{"amount.sum":16560000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":16560000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"TRFR","financial_year_end.year":2024},{"amount.sum":78030.0,"grant.code":"ISDG","grant.label":"Infrastructure Skills Development Grant","amount_type.code":"ACT","financial_year_end.year":2024},{"amount.sum":22955961.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"ACT","financial_year_end.year":2024},{"amount.sum":18562000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":18562000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2024},{"amount.sum":9546892.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"ACT","financial_year_end.year":2024},{"amount.sum":2508000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":2508000.0,"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":266013666.0,"cube_version":"v2"},{"date":2023,"rating":"good","result":282035626.0,"cube_version":"v2"},{"date":2022,"rating":"good","result":167114272.0,"cube_version":"v2"},{"date":2021,"rating":"good","result":484665828.0,"cube_version":"v2"}],"formula":{"text":"= Cash available at year end","actual":["=",{"cube":"cflow","item_codes":["4200"],"amount_type":"AUDA"}]},"last_year":2024,"formula_v2":{"text":"= Cash available at year end","actual":["=",{"cube":"cflow_v2","item_codes":["0430"],"amount_type":"AUDA"}]},"result_type":"R"},"cash_coverage":{"ref":{"url":"http://mfma.treasury.gov.za/Media_Releases/The%20state%20of%20local%20government%20finances/Pages/default.aspx","title":"State of Local Government Finances"},"values":[{"date":2024,"rating":"good","result":6.3,"cube_version":"v2"},{"date":2023,"rating":"good","result":7.6,"cube_version":"v2"},{"date":2022,"rating":"good","result":4.7,"cube_version":"v2"},{"date":2021,"rating":"good","result":14.0,"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":404637210.0,"rating":"ave","result":1.34,"amount_type":"AUDA","liabilities":302915763.0,"cube_version":"v2"},{"date":2023,"year":2023,"assets":400387646.0,"rating":"ave","result":1.24,"amount_type":"AUDA","liabilities":323264837.0,"cube_version":"v2"},{"date":2022,"year":2022,"assets":337579851.0,"rating":"ave","result":1.18,"amount_type":"AUDA","liabilities":286242096.0,"cube_version":"v2"},{"date":2021,"year":2021,"assets":320371884.0,"rating":"ave","result":1.05,"amount_type":"AUDA","liabilities":304021590.0,"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":111348299.0,"date":"2024","year":2024,"rating":"bad","result":0.37,"amount_type":"ACT","liabilities":302915763.0,"cube_version":"v2","call_investment_deposits":0},{"cash":132207463.0,"date":"2023","year":2023,"rating":"bad","result":0.41,"amount_type":"ACT","liabilities":323264837.0,"cube_version":"v2","call_investment_deposits":0},{"cash":71006600.0,"date":"2022","year":2022,"rating":"bad","result":0.25,"amount_type":"ACT","liabilities":286242096.0,"cube_version":"v2","call_investment_deposits":0},{"cash":50574628.0,"date":"2021","year":2021,"rating":"bad","result":0.17,"amount_type":"ACT","liabilities":304021590.0,"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":413977687.0,"percent":81.52},"total":507824532.0,"rating":"good","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":93846845.0,"percent":18.48}},"uifw_expenditure":{"ref":{"url":"http://mfma.treasury.gov.za/Circulars/Pages/Circular71.aspx","title":"Circular 71"},"values":[{"date":2024,"rating":"bad","result":4.76,"cube_version":"v2"},{"date":2023,"rating":"bad","result":2.23,"cube_version":"v2"},{"date":2022,"rating":"bad","result":5.22,"cube_version":"v2"},{"date":2021,"rating":"bad","result":11.99,"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":923175.0,"comparison":"Original budget to audited outcome","percent_changed":63.67},{"item":"Government Transfers","amount":12168000.0,"comparison":"Original to adjusted budget","percent_changed":16.5},{"item":"Government Transfers","amount":11148752.0,"comparison":"Original budget to audited outcome","percent_changed":15.12},{"item":"Interest and investments","amount":-5500000.0,"comparison":"Original to adjusted budget","percent_changed":-40.74},{"item":"Interest and investments","amount":-4316744.0,"comparison":"Original budget to audited outcome","percent_changed":-31.98},{"item":"Licenses and Permits","amount":-3785000.0,"comparison":"Original to adjusted budget","percent_changed":-84.11},{"item":"Licenses and Permits","amount":57646.0,"comparison":"Original budget to audited outcome","percent_changed":1.28},{"item":"Other","amount":450300.0,"comparison":"Original to adjusted budget","percent_changed":9.61},{"item":"Other","amount":-702171.0,"comparison":"Original budget to audited outcome","percent_changed":-14.99},{"item":"Property rates","amount":-290332.0,"comparison":"Original to adjusted budget","percent_changed":-0.23},{"item":"Property rates","amount":-73790.0,"comparison":"Original budget to audited outcome","percent_changed":-0.06},{"item":"Rental income","amount":300000.0,"comparison":"Original to adjusted budget","percent_changed":18.73},{"item":"Rental income","amount":291980.0,"comparison":"Original budget to audited outcome","percent_changed":18.23},{"item":"Service Charges","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Service Charges","amount":-30627252.0,"comparison":"Original budget to audited outcome","percent_changed":-16.75}],"2022":[{"item":"Fines","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Fines","amount":1274990.0,"comparison":"Original budget to audited outcome","percent_changed":474.1},{"item":"Government Transfers","amount":1670000.0,"comparison":"Original to adjusted budget","percent_changed":2.15},{"item":"Government Transfers","amount":1813858.0,"comparison":"Original budget to audited outcome","percent_changed":2.33},{"item":"Interest and investments","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Interest and investments","amount":1102454.0,"comparison":"Original budget to audited outcome","percent_changed":12.67},{"item":"Licenses and Permits","amount":2000000.0,"comparison":"Original to adjusted budget","percent_changed":94.64},{"item":"Licenses and Permits","amount":3194316.0,"comparison":"Original budget to audited outcome","percent_changed":151.15},{"item":"Other","amount":221800.0,"comparison":"Original to adjusted budget","percent_changed":3.93},{"item":"Other","amount":-1246965.0,"comparison":"Original budget to audited outcome","percent_changed":-22.09},{"item":"Property rates","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Property rates","amount":2403799.0,"comparison":"Original budget to audited outcome","percent_changed":1.89},{"item":"Rental income","amount":1120000.0,"comparison":"Original to adjusted budget","percent_changed":60.68},{"item":"Rental income","amount":2603666.0,"comparison":"Original budget to audited outcome","percent_changed":141.06},{"item":"Service Charges","amount":10540000.0,"comparison":"Original to adjusted budget","percent_changed":6.49},{"item":"Service Charges","amount":31417664.0,"comparison":"Original budget to audited outcome","percent_changed":19.35}],"2023":[{"item":"Fines","amount":90975.0,"comparison":"Original to adjusted budget","percent_changed":72.78},{"item":"Fines","amount":3194320.0,"comparison":"Original budget to audited outcome","percent_changed":2555.46},{"item":"Government Transfers","amount":1118000.0,"comparison":"Original to adjusted budget","percent_changed":1.31},{"item":"Government Transfers","amount":570250.0,"comparison":"Original budget to audited outcome","percent_changed":0.67},{"item":"Interest and investments","amount":2521280.0,"comparison":"Original to adjusted budget","percent_changed":33.62},{"item":"Interest and investments","amount":4853552.0,"comparison":"Original budget to audited outcome","percent_changed":64.71},{"item":"Licenses and Permits","amount":916300.0,"comparison":"Original to adjusted budget","percent_changed":22.88},{"item":"Licenses and Permits","amount":577292.0,"comparison":"Original budget to audited outcome","percent_changed":14.41},{"item":"Other","amount":11560803.0,"comparison":"Original to adjusted budget","percent_changed":292.76},{"item":"Other","amount":13511887.0,"comparison":"Original budget to audited outcome","percent_changed":342.17},{"item":"Property rates","amount":-175865.0,"comparison":"Original to adjusted budget","percent_changed":-0.13},{"item":"Property rates","amount":-1058089.0,"comparison":"Original budget to audited outcome","percent_changed":-0.79},{"item":"Rental income","amount":-699865.0,"comparison":"Original to adjusted budget","percent_changed":-23.65},{"item":"Rental income","amount":131397.0,"comparison":"Original budget to audited outcome","percent_changed":4.44},{"item":"Service Charges","amount":-604690.0,"comparison":"Original to adjusted budget","percent_changed":-0.28},{"item":"Service Charges","amount":-21063573.0,"comparison":"Original budget to audited outcome","percent_changed":-9.86}],"2024":[{"item":"Fines","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Fines","amount":1932703.0,"comparison":"Original budget to audited outcome","percent_changed":849.82},{"item":"Government Transfers","amount":-148000.0,"comparison":"Original to adjusted budget","percent_changed":-0.17},{"item":"Government Transfers","amount":4223861.0,"comparison":"Original budget to audited outcome","percent_changed":4.71},{"item":"Interest and investments","amount":1500000.0,"comparison":"Original to adjusted budget","percent_changed":14.16},{"item":"Interest and investments","amount":5795327.0,"comparison":"Original budget to audited outcome","percent_changed":54.71},{"item":"Licenses and Permits","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Licenses and Permits","amount":-129965.0,"comparison":"Original budget to audited outcome","percent_changed":-2.51},{"item":"Other","amount":9988370.0,"comparison":"Original to adjusted budget","percent_changed":61.29},{"item":"Other","amount":2310801.0,"comparison":"Original budget to audited outcome","percent_changed":14.18},{"item":"Property rates","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Property rates","amount":8887641.0,"comparison":"Original budget to audited outcome","percent_changed":6.27},{"item":"Rental income","amount":919155.0,"comparison":"Original to adjusted budget","percent_changed":38.68},{"item":"Rental income","amount":627001.0,"comparison":"Original budget to audited outcome","percent_changed":26.39},{"item":"Service Charges","amount":620000.0,"comparison":"Original to adjusted budget","percent_changed":0.3},{"item":"Service Charges","amount":12334712.0,"comparison":"Original budget to audited outcome","percent_changed":5.99}]},"income_time_series":[{"amount":410056880.0,"budget_phase":"Adjusted Budget","financial_year":2021,"amount_type.code":"ADJB"},{"amount":401450442.0,"budget_phase":"Adjusted Budget","financial_year":2022,"amount_type.code":"ADJB"},{"amount":465305951.0,"budget_phase":"Adjusted Budget","financial_year":2023,"amount_type.code":"ADJB"},{"amount":484721976.0,"budget_phase":"Adjusted Budget","financial_year":2024,"amount_type.code":"ADJB"},{"amount":383415508.0,"budget_phase":"Audited Actual","financial_year":2021,"amount_type.code":"AUDA"},{"amount":428462424.0,"budget_phase":"Audited Actual","financial_year":2022,"amount_type.code":"AUDA"},{"amount":451296049.0,"budget_phase":"Audited Actual","financial_year":2023,"amount_type.code":"AUDA"},{"amount":507824532.0,"budget_phase":"Audited Actual","financial_year":2024,"amount_type.code":"AUDA"},{"amount":528564771.0,"budget_phase":"Audited Actual","financial_year":2025,"amount_type.code":"AUDA"},{"amount":519341880.0,"budget_phase":"Forecast 1 year ahead of budget year","financial_year":2026,"amount_type.code":"IBY1"},{"amount":539271792.0,"budget_phase":"Forecast 2 years ahead of budget year","financial_year":2027,"amount_type.code":"IBY2"},{"amount":406713912.0,"budget_phase":"Original Budget","financial_year":2021,"amount_type.code":"ORGB"},{"amount":385898642.0,"budget_phase":"Original Budget","financial_year":2022,"amount_type.code":"ORGB"},{"amount":450579013.0,"budget_phase":"Original Budget","financial_year":2023,"amount_type.code":"ORGB"},{"amount":471842451.0,"budget_phase":"Original Budget","financial_year":2024,"amount_type.code":"ORGB"},{"amount":503600700.0,"budget_phase":"Original Budget","financial_year":2025,"amount_type.code":"ORGB"}],"spending_adjustments":{"2021":[{"item":"Bulk purchases","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Bulk purchases","amount":-5717626.0,"comparison":"Original budget to audited outcome","percent_changed":-4.97},{"item":"Contracted services","amount":8891082.0,"comparison":"Original to adjusted budget","percent_changed":15.62},{"item":"Contracted services","amount":3699674.0,"comparison":"Original budget to audited outcome","percent_changed":6.5},{"item":"Employee related costs","amount":-2092429.0,"comparison":"Original to adjusted budget","percent_changed":-1.49},{"item":"Employee related costs","amount":6391240.0,"comparison":"Original budget to audited outcome","percent_changed":4.55},{"item":"Other","amount":-4014787.0,"comparison":"Original to adjusted budget","percent_changed":-4.06},{"item":"Other","amount":-8537708.0,"comparison":"Original budget to audited outcome","percent_changed":-8.63},{"item":"Remuneration of councillors","amount":3000.0,"comparison":"Original to adjusted budget","percent_changed":0.03},{"item":"Remuneration of councillors","amount":-1250539.0,"comparison":"Original budget to audited outcome","percent_changed":-14.13}]},"spending_time_series":[{"amount":422860339.0,"budget_phase":"Adjusted Budget","financial_year":2021,"amount_type.code":"ADJB"},{"amount":434994331.0,"budget_phase":"Adjusted Budget","financial_year":2022,"amount_type.code":"ADJB"},{"amount":449236312.0,"budget_phase":"Adjusted Budget","financial_year":2023,"amount_type.code":"ADJB"},{"amount":457893847.0,"budget_phase":"Adjusted Budget","financial_year":2024,"amount_type.code":"ADJB"},{"amount":414658514.0,"budget_phase":"Audited Actual","financial_year":2021,"amount_type.code":"AUDA"},{"amount":427042806.0,"budget_phase":"Audited Actual","financial_year":2022,"amount_type.code":"AUDA"},{"amount":444854395.0,"budget_phase":"Audited Actual","financial_year":2023,"amount_type.code":"AUDA"},{"amount":506815447.0,"budget_phase":"Audited Actual","financial_year":2024,"amount_type.code":"AUDA"},{"amount":538321976.0,"budget_phase":"Audited Actual","financial_year":2025,"amount_type.code":"AUDA"},{"amount":477381684.0,"budget_phase":"Forecast 1 year ahead of budget year","financial_year":2026,"amount_type.code":"IBY1"},{"amount":489008352.0,"budget_phase":"Forecast 2 years ahead of budget year","financial_year":2027,"amount_type.code":"IBY2"},{"amount":420073473.0,"budget_phase":"Original Budget","financial_year":2021,"amount_type.code":"ORGB"},{"amount":408995215.0,"budget_phase":"Original Budget","financial_year":2022,"amount_type.code":"ORGB"},{"amount":442579360.0,"budget_phase":"Original Budget","financial_year":2023,"amount_type.code":"ORGB"},{"amount":442227967.0,"budget_phase":"Original Budget","financial_year":2024,"amount_type.code":"ORGB"},{"amount":472185756.0,"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":-24.97,"overunder":"under","cube_version":"v2"},{"date":2023,"rating":"good","result":4.23,"overunder":"over","cube_version":"v2"},{"date":2022,"rating":"bad","result":-39.23,"overunder":"under","cube_version":"v2"},{"date":2021,"rating":"bad","result":-22.04,"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":150625533.0,"amount_type":"AUDA"},{"date":"2024","item":"Service Charges","amount":218142344.0,"amount_type":"AUDA"},{"date":"2024","item":"Rental income","amount":3003109.0,"amount_type":"AUDA"},{"date":"2024","item":"Interest and investments","amount":16387823.0,"amount_type":"AUDA"},{"date":"2024","item":"Fines","amount":2160127.0,"amount_type":"AUDA"},{"date":"2024","item":"Licenses and Permits","amount":5052163.0,"amount_type":"AUDA"},{"date":"2024","item":"Other","amount":18606588.0,"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":31.2},{"date":2023,"rating":"","result":32.56},{"date":2022,"rating":"","result":34.27},{"date":2021,"rating":"","result":35.39}],"formula":{"text":"= Total expenditure on salaries and wages","actual":["=",{"cube":"incexp","item_codes":["3000","3100"],"amount_type":"AUDA"}]},"formula_v2":{"text":"= Total expenditure on salaries and wages","actual":["=",{"cube":"incexp_v2","item_codes":["3100"],"amount_type":"AUDA"}]},"result_type":"%"},"operating_budget_spending":{"ref":{"url":"http://mfma.treasury.gov.za/Media_Releases/Reports%20to%20Parliament/Pages/default.aspx","title":"Over and under spending reports to parliament"},"values":[{"date":2024,"rating":"ave","result":10.7,"overunder":"over","cube_version":"v2"},{"date":2023,"rating":"good","result":-1.0,"overunder":"under","cube_version":"v2"},{"date":2022,"rating":"good","result":-1.8,"overunder":"under","cube_version":"v2"},{"date":2021,"rating":"good","result":-1.9,"overunder":"under","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":3.17,"cube_version":"v2"},{"date":2023,"rating":"bad","result":2.62,"cube_version":"v2"},{"date":2022,"rating":"bad","result":2.09,"cube_version":"v2"},{"date":2021,"rating":"bad","result":2.84,"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":12.61},{"date":2023,"rating":"","result":12.28},{"date":2022,"rating":"","result":11.52},{"date":2021,"rating":"","result":14.62}],"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":"good","result":102.03,"amount_type":"AUDA","cube_version":"v2"},{"date":"2023","year":2023,"rating":"good","result":102.2,"amount_type":"AUDA","cube_version":"v2"},{"date":"2022","year":2022,"rating":"good","result":103.08,"amount_type":"AUDA","cube_version":"v2"},{"date":"2021","year":2021,"rating":"good","result":98.44,"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":42847537.0},{"year":2022,"value":43225419.0},{"year":2023,"value":43163053.0},{"year":2024,"value":60772717.0},{"year":2025,"value":55036103.0}],"category":"Community & Social Services"},{"values":[{"year":2021,"value":155538731.0},{"year":2022,"value":134836565.0},{"year":2023,"value":161053702.0},{"year":2024,"value":178597085.0},{"year":2025,"value":209941208.0}],"category":"Electricity "},{"values":[{"year":2021,"value":174282154.0},{"year":2022,"value":205819833.0},{"year":2023,"value":181616992.0},{"year":2024,"value":190306158.0},{"year":2025,"value":202859911.0}],"category":"Governance, Administration, Planning and Development"},{"values":[{"year":2021,"value":13435642.0},{"year":2022,"value":13905039.0},{"year":2023,"value":28588009.0},{"year":2024,"value":44148663.0},{"year":2025,"value":37003747.0}],"category":"Road Transport"},{"values":[{"year":2021,"value":3208540.0},{"year":2022,"value":2727718.0},{"year":2023,"value":3881214.0},{"year":2024,"value":6638013.0},{"year":2025,"value":3024143.0}],"category":"Sport And Recreation"},{"values":[{"year":2021,"value":25345910.0},{"year":2022,"value":26528232.0},{"year":2023,"value":26551425.0},{"year":2024,"value":26352811.0},{"year":2025,"value":30456864.0}],"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":"KZN433"},"muni_contact":{"url":"http://www.kokstad.org.za","phone_number":"039 797 6600","street_address_1":"75","street_address_2":"Hope Street","street_address_3":"Kokstad","street_address_4":"4700"},"mayoral_staff":{"officials":[{"name":"Marcus Neville Lwanda Madikizela","role":"Mayor/Executive Mayor","email":"Lwanda.Madikizela@kokstad.gov.za","title":"Mr","secretary":{"name":"Bawinile Tambo","role":"Secretary of Mayor/Executive Mayor","email":"Bawinile.Tambo@kokstad.gov.za","title":"Ms","fax_number":"039 727 3676","office_phone":"039 797 6600"},"fax_number":"039 727 3676","office_phone":"039 797 6600"},{"name":"Sipho Raynold Zwane","role":"Municipal Manager","email":"sipho.zwane@kokstad.gov.za","title":"Mr","secretary":{"name":"Amanda Baqwa","role":"Secretary of Municipal Manager","email":"amanda.baqwa@kokstad.gov.za","title":"Ms","fax_number":"039 727 3676","office_phone":"039 797 6601"},"fax_number":"039 727 3636","office_phone":"039 797 6603"},{"name":"Karen Walker","role":"Deputy Mayor/Executive Mayor","email":"karen.walker@kokstad.gov.za","title":"Ms","secretary":{"name":"Bawinile Tambo","role":"Secretary of Deputy Mayor/Executive Mayor","email":"Bawinile.Tambo@kokstad.gov.za","title":"Ms","fax_number":"039 727 3676","office_phone":"039 797 6629"},"fax_number":"039 727 3676","office_phone":"039 797 6605"},{"name":"Wandisile Dotye","role":"Chief Financial Officer","email":"wandisile.dotye@kokstad.gov.za","title":"Mr","secretary":{"name":"Zenobia Van Der Merwe","role":"Secretary of Financial Manager","email":"zenobia.vandermerwe@kokstad.gov.za","title":"Ms","fax_number":"039 727 3676","office_phone":"039 797 6681"},"fax_number":"039 727 3676","office_phone":"039 797 6613"}],"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/KZN433/KZN433_Audit%20Report_2024_Y_20241204T151353Z_khaya_nyokana.pdf"},{"date":2023,"rating":"unqualified_emphasis_of_matter","result":"Unqualified - Emphasis of Matter items","report_url":"https://lg.treasury.gov.za/supportingdocs/KZN433/KZN433_Audit%20Report_2023_Y_20231205T122223Z_bulelani_fingwa.pdf"},{"date":2022,"rating":"unqualified_emphasis_of_matter","result":"Unqualified - Emphasis of Matter items","report_url":"https://lg.treasury.gov.za/supportingdocs/KZN433/KZN433_Audit%20Report_2022_Y_20221206T144223Z_bulelani_fingwa.pdf"},{"date":2021,"rating":"unqualified_emphasis_of_matter","result":"Unqualified - Emphasis of Matter items","report_url":"https://lg.treasury.gov.za/supportingdocs/KZN433/KZN433_Audit%20Report_2021_Y_20211209T160732Z_5039.pdf"}]}}