{"indicators":{"grants":{"totals":{"2021":{"ACT":{"equitable_share":8143489.0,"national_conditional_grants":591361.0},"ORGB":{"equitable_share":20307000.0,"national_conditional_grants":12183000.0},"SCHD":{"national_conditional_grants":11883000.0},"TRFR":{"national_conditional_grants":5080000.0}},"2022":{"ACT":{"national_conditional_grants":7618475.0},"ORGB":{"equitable_share":21156000.0,"national_conditional_grants":23048000.0},"SCHD":{"national_conditional_grants":23548000.0},"TRFR":{"national_conditional_grants":23342000.0}},"2023":{"ACT":{"national_conditional_grants":6344589.0},"ORGB":{"equitable_share":25674000.0,"provincial_transfers":1203000.0,"national_conditional_grants":12830000.0},"SCHD":{"national_conditional_grants":6630000.0},"TRFR":{"national_conditional_grants":6400000.0}},"2024":{"ACT":{"national_conditional_grants":13560358.0},"ORGB":{"equitable_share":27500000.0,"national_conditional_grants":18811000.0},"SCHD":{"national_conditional_grants":24203000.0},"TRFR":{"national_conditional_grants":19918000.0}}},"snapshot_date":{"year":2025,"quarter":"3"},"equitable_share":{"2021":[{"amount.sum":8143489.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ACT","financial_year_end.year":2021},{"amount.sum":20307000.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ORGB","financial_year_end.year":2021}],"2022":[{"amount.sum":21156000.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ORGB","financial_year_end.year":2022}],"2023":[{"amount.sum":25674000.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ORGB","financial_year_end.year":2023}],"2024":[{"amount.sum":27500000.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ORGB","financial_year_end.year":2024}]},"provincial_transfers":{"2023":[{"amount.sum":3000.0,"grant.code":"0004","grant.label":"Public Works, Roads and Transport","amount_type.code":"ORGB","financial_year_end.year":2023},{"amount.sum":1200000.0,"grant.code":"0006","grant.label":"Sport, Arts and Culture","amount_type.code":"ORGB","financial_year_end.year":2023}]},"national_conditional_grants":{"2021":[{"amount.sum":30000.0,"grant.code":"DRG","grant.label":"Municipal Disaster Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":30000.0,"grant.code":"DRG","grant.label":"Municipal Disaster Grant","amount_type.code":"TRFR","financial_year_end.year":2021},{"amount.sum":228896.0,"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":298376.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"ACT","financial_year_end.year":2021},{"amount.sum":7753000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":2000000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2021},{"amount.sum":300000.0,"grant.code":"MSIG","grant.label":"Municipal Systems Improvement Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":1000000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":250000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"TRFR","financial_year_end.year":2021},{"amount.sum":64089.0,"grant.code":"WSIG","grant.label":"Water Services Infrastructure Grant","amount_type.code":"ACT","financial_year_end.year":2021}],"2022":[{"amount.sum":500000.0,"grant.code":"EEDG","grant.label":"Energy Efficiency and Demand Side Management (Municipal) Grant","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":500000.0,"grant.code":"EEDG","grant.label":"Energy Efficiency and Demand Side Management (Municipal) Grant","amount_type.code":"TRFR","financial_year_end.year":2022},{"amount.sum":1131673.0,"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":206000.0,"grant.code":"IN7G","grant.label":"Integrated National Electrification Programme (Allocation in-kind) Grant","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":6486802.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"ACT","financial_year_end.year":2022},{"amount.sum":14942000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":14942000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2022},{"amount.sum":5000000.0,"grant.code":"WSIG","grant.label":"Water Services Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":5000000.0,"grant.code":"WSIG","grant.label":"Water Services Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2022}],"2023":[{"amount.sum":1639454.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"ACT","financial_year_end.year":2023},{"amount.sum":2900000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":2900000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"TRFR","financial_year_end.year":2023},{"amount.sum":230000.0,"grant.code":"IN7G","grant.label":"Integrated National Electrification Programme (Allocation in-kind) Grant","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":1500000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":1500000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"TRFR","financial_year_end.year":2023},{"amount.sum":4705135.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"ACT","financial_year_end.year":2023},{"amount.sum":2000000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":2000000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2023}],"2024":[{"amount.sum":1550463.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"ACT","financial_year_end.year":2024},{"amount.sum":2900000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":2900000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"TRFR","financial_year_end.year":2024},{"amount.sum":4285000.0,"grant.code":"IN7G","grant.label":"Integrated National Electrification Programme (Allocation in-kind) Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":12009895.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"ACT","financial_year_end.year":2024},{"amount.sum":11793000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":11793000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2024},{"amount.sum":5225000.0,"grant.code":"WSIG","grant.label":"Water Services Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":5225000.0,"grant.code":"WSIG","grant.label":"Water Services Infrastructure Grant","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":-8675853.0,"cube_version":"v2"},{"date":2023,"rating":"bad","result":-759396.0,"cube_version":"v2"},{"date":2022,"rating":"good","result":2728915.0,"cube_version":"v2"},{"date":2021,"rating":"bad","result":-8407371.0,"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":0.4,"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":43663231.0,"rating":"bad","result":0.34,"amount_type":"AUDA","liabilities":130101285.0,"cube_version":"v2"},{"date":2023,"year":2023,"assets":32894213.0,"rating":"bad","result":0.3,"amount_type":"AUDA","liabilities":107934418.0,"cube_version":"v2"},{"date":2022,"year":2022,"assets":28309211.0,"rating":"bad","result":0.32,"amount_type":"AUDA","liabilities":89867694.0,"cube_version":"v2"},{"date":2021,"year":2021,"assets":20746553.0,"rating":"bad","result":0.28,"amount_type":"AUDA","liabilities":75059935.0,"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":867979.0,"date":"2024","year":2024,"rating":"bad","result":0.01,"amount_type":"ACT","liabilities":130101285.0,"cube_version":"v2","call_investment_deposits":0},{"cash":856073.0,"date":"2023","year":2023,"rating":"bad","result":0.01,"amount_type":"ACT","liabilities":107934418.0,"cube_version":"v2","call_investment_deposits":0},{"cash":4423455.0,"date":"2022","year":2022,"rating":"bad","result":0.05,"amount_type":"ACT","liabilities":89867694.0,"cube_version":"v2","call_investment_deposits":0},{"cash":14311.0,"date":"2021","year":2021,"rating":"bad","result":0.0,"amount_type":"ACT","liabilities":75059935.0,"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":47281311.0,"percent":65.78},"total":71877819.0,"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":24596508.0,"percent":34.22}},"uifw_expenditure":{"ref":{"url":"http://mfma.treasury.gov.za/Circulars/Pages/Circular71.aspx","title":"Circular 71"},"values":[{"date":2024,"rating":"bad","result":15.29,"cube_version":"v2"},{"date":2023,"rating":"bad","result":3.75,"cube_version":"v2"},{"date":2022,"rating":"bad","result":9.75,"cube_version":"v2"},{"date":2021,"rating":"bad","result":11.21,"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":-58278.0,"comparison":"Original budget to audited outcome","percent_changed":-67.43},{"item":"Government Transfers","amount":3549000.0,"comparison":"Original to adjusted budget","percent_changed":14.13},{"item":"Government Transfers","amount":3150033.0,"comparison":"Original budget to audited outcome","percent_changed":12.54},{"item":"Interest and investments","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Interest and investments","amount":-547502.0,"comparison":"Original budget to audited outcome","percent_changed":-12.82},{"item":"Licenses and Permits","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Licenses and Permits","amount":-53049.0,"comparison":"Original budget to audited outcome","percent_changed":-59.0},{"item":"Other","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Other","amount":112746.0,"comparison":"Original budget to audited outcome","percent_changed":352.52},{"item":"Property rates","amount":25000.0,"comparison":"Original to adjusted budget","percent_changed":0.28},{"item":"Property rates","amount":29872.0,"comparison":"Original budget to audited outcome","percent_changed":0.33},{"item":"Rental income","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Rental income","amount":41082.0,"comparison":"Original budget to audited outcome","percent_changed":20.0},{"item":"Service Charges","amount":5239180.0,"comparison":"Original to adjusted budget","percent_changed":25.39},{"item":"Service Charges","amount":-2096835.0,"comparison":"Original budget to audited outcome","percent_changed":-10.16}],"2022":[{"item":"Fines","amount":-64745.0,"comparison":"Original to adjusted budget","percent_changed":-71.07},{"item":"Fines","amount":-67245.0,"comparison":"Original budget to audited outcome","percent_changed":-73.82},{"item":"Government Transfers","amount":1050000.0,"comparison":"Original to adjusted budget","percent_changed":4.01},{"item":"Government Transfers","amount":2963687.0,"comparison":"Original budget to audited outcome","percent_changed":11.32},{"item":"Interest and investments","amount":-95793.0,"comparison":"Original to adjusted budget","percent_changed":-1.86},{"item":"Interest and investments","amount":-220432.0,"comparison":"Original budget to audited outcome","percent_changed":-4.28},{"item":"Licenses and Permits","amount":-555.0,"comparison":"Original to adjusted budget","percent_changed":-0.47},{"item":"Licenses and Permits","amount":-78473.0,"comparison":"Original budget to audited outcome","percent_changed":-66.08},{"item":"Other","amount":1153286.0,"comparison":"Original to adjusted budget","percent_changed":3447.38},{"item":"Other","amount":318584.0,"comparison":"Original budget to audited outcome","percent_changed":952.3},{"item":"Property rates","amount":33491.0,"comparison":"Original to adjusted budget","percent_changed":0.35},{"item":"Property rates","amount":35895.0,"comparison":"Original budget to audited outcome","percent_changed":0.37},{"item":"Rental income","amount":106482.0,"comparison":"Original to adjusted budget","percent_changed":49.18},{"item":"Rental income","amount":173273.0,"comparison":"Original budget to audited outcome","percent_changed":80.03},{"item":"Service Charges","amount":-9586472.0,"comparison":"Original to adjusted budget","percent_changed":-38.08},{"item":"Service Charges","amount":-4914796.0,"comparison":"Original budget to audited outcome","percent_changed":-19.52}],"2023":[{"item":"Fines","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Fines","amount":17285.0,"comparison":"Original budget to audited outcome","percent_changed":62.59},{"item":"Government Transfers","amount":2500000.0,"comparison":"Original to adjusted budget","percent_changed":8.37},{"item":"Government Transfers","amount":-7599643.0,"comparison":"Original budget to audited outcome","percent_changed":-25.45},{"item":"Interest and investments","amount":1489000.0,"comparison":"Original to adjusted budget","percent_changed":28.35},{"item":"Interest and investments","amount":2338786.0,"comparison":"Original budget to audited outcome","percent_changed":44.53},{"item":"Licenses and Permits","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Licenses and Permits","amount":-88085.0,"comparison":"Original budget to audited outcome","percent_changed":-71.11},{"item":"Other","amount":-1095000.0,"comparison":"Original to adjusted budget","percent_changed":-88.54},{"item":"Other","amount":1207780.0,"comparison":"Original budget to audited outcome","percent_changed":97.66},{"item":"Property rates","amount":-6424.0,"comparison":"Original to adjusted budget","percent_changed":-0.08},{"item":"Property rates","amount":34161.0,"comparison":"Original budget to audited outcome","percent_changed":0.4},{"item":"Rental income","amount":134000.0,"comparison":"Original to adjusted budget","percent_changed":39.59},{"item":"Rental income","amount":145088.0,"comparison":"Original budget to audited outcome","percent_changed":42.86},{"item":"Service Charges","amount":-5908964.0,"comparison":"Original to adjusted budget","percent_changed":-25.25},{"item":"Service Charges","amount":-1644085.0,"comparison":"Original budget to audited outcome","percent_changed":-7.02}],"2024":[{"item":"Fines","amount":null,"comparison":"Original to adjusted budget","percent_changed":null},{"item":"Fines","amount":-12179.0,"comparison":"Original budget to audited outcome","percent_changed":-41.88},{"item":"Government Transfers","amount":null,"comparison":"Original to adjusted budget","percent_changed":null},{"item":"Government Transfers","amount":-9576292.0,"comparison":"Original budget to audited outcome","percent_changed":-28.02},{"item":"Interest and investments","amount":null,"comparison":"Original to adjusted budget","percent_changed":null},{"item":"Interest and investments","amount":3257103.0,"comparison":"Original budget to audited outcome","percent_changed":45.89},{"item":"Licenses and Permits","amount":null,"comparison":"Original to adjusted budget","percent_changed":null},{"item":"Licenses and Permits","amount":-86089.0,"comparison":"Original budget to audited outcome","percent_changed":-66.0},{"item":"Other","amount":null,"comparison":"Original to adjusted budget","percent_changed":null},{"item":"Other","amount":43890.0,"comparison":"Original budget to audited outcome","percent_changed":29.42},{"item":"Property rates","amount":null,"comparison":"Original to adjusted budget","percent_changed":null},{"item":"Property rates","amount":-234013.0,"comparison":"Original budget to audited outcome","percent_changed":-2.49},{"item":"Rental income","amount":null,"comparison":"Original to adjusted budget","percent_changed":null},{"item":"Rental income","amount":248244.0,"comparison":"Original budget to audited outcome","percent_changed":49.89},{"item":"Service Charges","amount":null,"comparison":"Original to adjusted budget","percent_changed":null},{"item":"Service Charges","amount":2307751.0,"comparison":"Original budget to audited outcome","percent_changed":9.44}]},"income_time_series":[{"amount":68330140.0,"budget_phase":"Adjusted Budget","financial_year":2021,"amount_type.code":"ADJB"},{"amount":59148518.0,"budget_phase":"Adjusted Budget","financial_year":2022,"amount_type.code":"ADJB"},{"amount":65887368.0,"budget_phase":"Adjusted Budget","financial_year":2023,"amount_type.code":"ADJB"},{"amount":60095029.0,"budget_phase":"Audited Actual","financial_year":2021,"amount_type.code":"AUDA"},{"amount":64763317.0,"budget_phase":"Audited Actual","financial_year":2022,"amount_type.code":"AUDA"},{"amount":63186043.0,"budget_phase":"Audited Actual","financial_year":2023,"amount_type.code":"AUDA"},{"amount":71877819.0,"budget_phase":"Audited Actual","financial_year":2024,"amount_type.code":"AUDA"},{"amount":107986619.0,"budget_phase":"Audited Actual","financial_year":2025,"amount_type.code":"AUDA"},{"amount":88322849.0,"budget_phase":"Forecast 1 year ahead of budget year","financial_year":2026,"amount_type.code":"IBY1"},{"amount":92217278.0,"budget_phase":"Forecast 2 years ahead of budget year","financial_year":2027,"amount_type.code":"IBY2"},{"amount":59516960.0,"budget_phase":"Original Budget","financial_year":2021,"amount_type.code":"ORGB"},{"amount":66552824.0,"budget_phase":"Original Budget","financial_year":2022,"amount_type.code":"ORGB"},{"amount":68774756.0,"budget_phase":"Original Budget","financial_year":2023,"amount_type.code":"ORGB"},{"amount":75929404.0,"budget_phase":"Original Budget","financial_year":2024,"amount_type.code":"ORGB"},{"amount":85664579.0,"budget_phase":"Original Budget","financial_year":2025,"amount_type.code":"ORGB"}],"spending_adjustments":{"2021":[{"item":"Bulk purchases","amount":-1500000.0,"comparison":"Original to adjusted budget","percent_changed":-13.87},{"item":"Bulk purchases","amount":-1363188.0,"comparison":"Original budget to audited outcome","percent_changed":-12.61},{"item":"Contracted services","amount":-336220.0,"comparison":"Original to adjusted budget","percent_changed":-7.39},{"item":"Contracted services","amount":-2022029.0,"comparison":"Original budget to audited outcome","percent_changed":-44.44},{"item":"Employee related costs","amount":-1560220.0,"comparison":"Original to adjusted budget","percent_changed":-4.98},{"item":"Employee related costs","amount":-2928201.0,"comparison":"Original budget to audited outcome","percent_changed":-9.36},{"item":"Finance charges","amount":-250000.0,"comparison":"Original to adjusted budget","percent_changed":-7.52},{"item":"Finance charges","amount":-599987.0,"comparison":"Original budget to audited outcome","percent_changed":-18.04},{"item":"Other","amount":-262500.0,"comparison":"Original to adjusted budget","percent_changed":-0.97},{"item":"Other","amount":2198325.0,"comparison":"Original budget to audited outcome","percent_changed":8.12},{"item":"Remuneration of councillors","amount":-250000.0,"comparison":"Original to adjusted budget","percent_changed":-8.89},{"item":"Remuneration of councillors","amount":-276846.0,"comparison":"Original budget to audited outcome","percent_changed":-9.85}],"2022":[{"item":"Bulk purchases","amount":1276120.0,"comparison":"Original to adjusted budget","percent_changed":12.81},{"item":"Bulk purchases","amount":1693442.0,"comparison":"Original budget to audited outcome","percent_changed":17.0},{"item":"Contracted services","amount":95365.0,"comparison":"Original to adjusted budget","percent_changed":3.06},{"item":"Contracted services","amount":-933906.0,"comparison":"Original budget to audited outcome","percent_changed":-29.92},{"item":"Employee related costs","amount":-168512.0,"comparison":"Original to adjusted budget","percent_changed":-0.53},{"item":"Employee related costs","amount":-3452109.0,"comparison":"Original budget to audited outcome","percent_changed":-10.8},{"item":"Finance charges","amount":794435.0,"comparison":"Original to adjusted budget","percent_changed":49.28},{"item":"Finance charges","amount":2503618.0,"comparison":"Original budget to audited outcome","percent_changed":155.29},{"item":"Other","amount":575012.0,"comparison":"Original to adjusted budget","percent_changed":2.11},{"item":"Other","amount":3882336.0,"comparison":"Original budget to audited outcome","percent_changed":14.23},{"item":"Remuneration of councillors","amount":62971.0,"comparison":"Original to adjusted budget","percent_changed":1.78},{"item":"Remuneration of councillors","amount":185429.0,"comparison":"Original budget to audited outcome","percent_changed":5.24}],"2023":[{"item":"Bulk purchases","amount":-1000000.0,"comparison":"Original to adjusted budget","percent_changed":-7.78},{"item":"Bulk purchases","amount":-1397130.0,"comparison":"Original budget to audited outcome","percent_changed":-10.86},{"item":"Contracted services","amount":528000.0,"comparison":"Original to adjusted budget","percent_changed":16.96},{"item":"Contracted services","amount":-835246.0,"comparison":"Original budget to audited outcome","percent_changed":-26.83},{"item":"Employee related costs","amount":-3403440.0,"comparison":"Original to adjusted budget","percent_changed":-9.79},{"item":"Employee related costs","amount":-6433956.0,"comparison":"Original budget to audited outcome","percent_changed":-18.51},{"item":"Finance charges","amount":14000.0,"comparison":"Original to adjusted budget","percent_changed":0.52},{"item":"Finance charges","amount":4069639.0,"comparison":"Original budget to audited outcome","percent_changed":150.64},{"item":"Other","amount":-3019386.0,"comparison":"Original to adjusted budget","percent_changed":-7.87},{"item":"Other","amount":-8137921.0,"comparison":"Original budget to audited outcome","percent_changed":-21.21},{"item":"Remuneration of councillors","amount":-224000.0,"comparison":"Original to adjusted budget","percent_changed":-4.82},{"item":"Remuneration of councillors","amount":-248422.0,"comparison":"Original budget to audited outcome","percent_changed":-5.34}],"2024":[{"item":"Bulk purchases","amount":null,"comparison":"Original to adjusted budget","percent_changed":null},{"item":"Bulk purchases","amount":-433578.0,"comparison":"Original budget to audited outcome","percent_changed":-3.08},{"item":"Contracted services","amount":null,"comparison":"Original to adjusted budget","percent_changed":null},{"item":"Contracted services","amount":-1521140.0,"comparison":"Original budget to audited outcome","percent_changed":-36.15},{"item":"Employee related costs","amount":null,"comparison":"Original to adjusted budget","percent_changed":null},{"item":"Employee related costs","amount":-6243873.0,"comparison":"Original budget to audited outcome","percent_changed":-16.47},{"item":"Finance charges","amount":null,"comparison":"Original to adjusted budget","percent_changed":null},{"item":"Finance charges","amount":3122949.0,"comparison":"Original budget to audited outcome","percent_changed":139.44},{"item":"Other","amount":null,"comparison":"Original to adjusted budget","percent_changed":null},{"item":"Other","amount":-3489496.0,"comparison":"Original budget to audited outcome","percent_changed":-9.72},{"item":"Remuneration of councillors","amount":null,"comparison":"Original to adjusted budget","percent_changed":null},{"item":"Remuneration of councillors","amount":1148966.0,"comparison":"Original budget to audited outcome","percent_changed":30.17}]},"spending_time_series":[{"amount":75699671.0,"budget_phase":"Adjusted Budget","financial_year":2021,"amount_type.code":"ADJB"},{"amount":80112858.0,"budget_phase":"Adjusted Budget","financial_year":2022,"amount_type.code":"ADJB"},{"amount":89355132.0,"budget_phase":"Adjusted Budget","financial_year":2023,"amount_type.code":"ADJB"},{"amount":74866685.0,"budget_phase":"Audited Actual","financial_year":2021,"amount_type.code":"AUDA"},{"amount":81356277.0,"budget_phase":"Audited Actual","financial_year":2022,"amount_type.code":"AUDA"},{"amount":83476922.0,"budget_phase":"Audited Actual","financial_year":2023,"amount_type.code":"AUDA"},{"amount":90731034.0,"budget_phase":"Audited Actual","financial_year":2024,"amount_type.code":"AUDA"},{"amount":99279318.0,"budget_phase":"Audited Actual","financial_year":2025,"amount_type.code":"AUDA"},{"amount":108144108.0,"budget_phase":"Forecast 1 year ahead of budget year","financial_year":2026,"amount_type.code":"IBY1"},{"amount":114453921.0,"budget_phase":"Forecast 2 years ahead of budget year","financial_year":2027,"amount_type.code":"IBY2"},{"amount":79858611.0,"budget_phase":"Original Budget","financial_year":2021,"amount_type.code":"ORGB"},{"amount":77477467.0,"budget_phase":"Original Budget","financial_year":2022,"amount_type.code":"ORGB"},{"amount":96459958.0,"budget_phase":"Original Budget","financial_year":2023,"amount_type.code":"ORGB"},{"amount":98147206.0,"budget_phase":"Original Budget","financial_year":2024,"amount_type.code":"ORGB"},{"amount":102520973.0,"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":null,"result":null,"overunder":null,"cube_version":null},{"date":2023,"rating":"bad","result":-80.76,"overunder":"under","cube_version":"v2"},{"date":2022,"rating":"ave","result":-14.9,"overunder":"under","cube_version":"v2"},{"date":2021,"rating":"bad","result":-76.0,"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":9162279.0,"amount_type":"AUDA"},{"date":"2024","item":"Service Charges","amount":26764503.0,"amount_type":"AUDA"},{"date":"2024","item":"Rental income","amount":745791.0,"amount_type":"AUDA"},{"date":"2024","item":"Interest and investments","amount":10354416.0,"amount_type":"AUDA"},{"date":"2024","item":"Fines","amount":16900.0,"amount_type":"AUDA"},{"date":"2024","item":"Licenses and Permits","amount":44356.0,"amount_type":"AUDA"},{"date":"2024","item":"Other","amount":193066.0,"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":34.91},{"date":2023,"rating":"","result":33.94},{"date":2022,"rating":"","result":35.04},{"date":2021,"rating":"","result":37.9}],"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":null,"result":null,"overunder":null,"cube_version":null},{"date":2023,"rating":"ave","result":-6.6,"overunder":"under","cube_version":"v2"},{"date":2022,"rating":"good","result":1.6,"overunder":"over","cube_version":"v2"},{"date":2021,"rating":"good","result":-1.1,"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":0.85,"cube_version":"v2"},{"date":2023,"rating":"bad","result":0.53,"cube_version":"v2"},{"date":2022,"rating":"bad","result":0.55,"cube_version":"v2"},{"date":2021,"rating":"bad","result":0.36,"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":2.96},{"date":2023,"rating":"","result":2.73},{"date":2022,"rating":"","result":2.69},{"date":2021,"rating":"","result":3.38}],"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":44.02,"amount_type":"AUDA","cube_version":"v2"},{"date":"2023","year":2023,"rating":"bad","result":47.81,"amount_type":"AUDA","cube_version":"v2"},{"date":"2022","year":2022,"rating":"bad","result":47.97,"amount_type":"AUDA","cube_version":"v2"},{"date":"2021","year":2021,"rating":"bad","result":49.13,"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":3081541.0},{"year":2022,"value":3146159.0},{"year":2023,"value":3068808.0},{"year":2024,"value":2802544.0},{"year":2025,"value":2134263.0}],"category":"Community & Social Services"},{"values":[{"year":2021,"value":13076445.0},{"year":2022,"value":16626859.0},{"year":2023,"value":17583984.0},{"year":2024,"value":20806683.0},{"year":2025,"value":21099642.0}],"category":"Electricity "},{"values":[{"year":2021,"value":28235371.0},{"year":2022,"value":30650430.0},{"year":2023,"value":31778741.0},{"year":2024,"value":36131309.0},{"year":2025,"value":39576605.0}],"category":"Governance, Administration, Planning and Development"},{"values":[{"year":2021,"value":1397333.0},{"year":2022,"value":1584064.0},{"year":2023,"value":1653506.0},{"year":2024,"value":1997028.0},{"year":2025,"value":1734467.0}],"category":"Road Transport"},{"values":[{"year":2021,"value":246369.0},{"year":2022,"value":262287.0},{"year":2023,"value":253102.0},{"year":2024,"value":324693.0},{"year":2025,"value":853159.0}],"category":"Sport And Recreation"},{"values":[{"year":2021,"value":6584345.0},{"year":2022,"value":5589455.0},{"year":2023,"value":7052737.0},{"year":2024,"value":7406897.0},{"year":2025,"value":5744481.0}],"category":"Waste Management"},{"values":[{"year":2021,"value":3324576.0},{"year":2022,"value":2615335.0},{"year":2023,"value":3099918.0},{"year":2024,"value":2782501.0},{"year":2025,"value":3277613.0}],"category":"Waste Water Management"},{"values":[{"year":2021,"value":18920705.0},{"year":2022,"value":20881688.0},{"year":2023,"value":18986126.0},{"year":2024,"value":18479379.0},{"year":2025,"value":24859088.0}],"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":"NC067"},"muni_contact":{"url":"http://www.khaima.gov.za","phone_number":"054 933 1000","street_address_1":"Municipal Offices","street_address_2":"Nuwe Street","street_address_3":"Pofadder","street_address_4":"8890"},"mayoral_staff":{"officials":[{"name":"E.P. Cloete","role":"Mayor/Executive Mayor","email":"mayor@jhaima.gov.za","title":"Mrs","secretary":{"name":"A.E. Green","role":"Secretary of Mayor/Executive Mayor","email":"mayor@khaima.gov.za","title":"Mr","fax_number":"054 933 0252","office_phone":"054 933 0107"},"fax_number":"054 933 0252","office_phone":"054 933 1000"},{"name":"Samantha Tatas Titus","role":"Municipal Manager","email":"munman@khaima.gov.za","title":"Mr","secretary":{"name":"N Malgas (Natacha)","role":"Secretary of Municipal Manager","email":"mmsecretary@khaima.gov.za","title":"Ms","fax_number":"054 933 0252","office_phone":"054 933 1022"},"fax_number":"054 933 0252","office_phone":"054 933 1022"},{"name":"","role":"Deputy Mayor/Executive Mayor","email":"","title":"","secretary":{"name":"","role":"Secretary of Deputy Mayor/Executive Mayor","email":"","title":"","fax_number":"","office_phone":""},"fax_number":"","office_phone":""},{"name":"Amogelang Leteane","role":"Chief Financial Officer","email":"amogelang@khaima.gov.za","title":"Mr","secretary":{"name":"J. Engelsman","role":"Secretary of Financial Manager","email":"expense@khaima.gov.za","title":"Mrs","fax_number":"054 933 0252","office_phone":"054 933 1011"},"fax_number":"054 933 0252","office_phone":"054 933 1000"}],"updated_date":"October 2026"},"audit_opinions":{"values":[{"date":2024,"rating":"qualified","result":"Qualified","report_url":"https://lg.treasury.gov.za/supportingdocs/NC067/NC067_Audit%20Report_2024_Y_20241203T160913Z_amogelang.pdf"},{"date":2023,"rating":"qualified","result":"Qualified","report_url":""},{"date":2022,"rating":"qualified","result":"Qualified","report_url":"https://lg.treasury.gov.za/supportingdocs/NC067/NC067_Audit%20Report_2022_Y_20230214T195156Z_pieter.pdf"},{"date":2021,"rating":"qualified","result":"Qualified","report_url":"https://lg.treasury.gov.za/supportingdocs/NC067/NC067_Audit%20Report_2021_Y_20220308T082231Z_5039.pdf"}]}}