{"indicators":{"grants":{"totals":{"2021":{"ACT":{"equitable_share":33622620.0,"national_conditional_grants":12142193.0},"ORGB":{"equitable_share":230629000.0,"national_conditional_grants":90460000.0},"SCHD":{"national_conditional_grants":90460000.0},"TRFR":{"national_conditional_grants":38372000.0}},"2022":{"ACT":{"national_conditional_grants":71943804.0},"ORGB":{"equitable_share":238026000.0,"national_conditional_grants":159865000.0},"SCHD":{"national_conditional_grants":159865000.0},"TRFR":{"national_conditional_grants":76299000.0}},"2023":{"ACT":{"national_conditional_grants":60449446.0},"ORGB":{"equitable_share":260936000.0,"provincial_transfers":41488000.0,"national_conditional_grants":216147000.0},"SCHD":{"national_conditional_grants":226647000.0},"TRFR":{"national_conditional_grants":68358000.0}},"2024":{"ACT":{"national_conditional_grants":93386677.0},"ORGB":{"equitable_share":275357000.0,"national_conditional_grants":225615000.0},"SCHD":{"national_conditional_grants":205204000.0},"TRFR":{"national_conditional_grants":111148000.0}}},"snapshot_date":{"year":2025,"quarter":"3"},"equitable_share":{"2021":[{"amount.sum":33622620.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ACT","financial_year_end.year":2021},{"amount.sum":230629000.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ORGB","financial_year_end.year":2021}],"2022":[{"amount.sum":238026000.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ORGB","financial_year_end.year":2022}],"2023":[{"amount.sum":260936000.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ORGB","financial_year_end.year":2023}],"2024":[{"amount.sum":275357000.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ORGB","financial_year_end.year":2024}]},"provincial_transfers":{"2023":[{"amount.sum":9851000.0,"grant.code":"0004","grant.label":"Public Works, Roads and Transport","amount_type.code":"ORGB","financial_year_end.year":2023},{"amount.sum":750000.0,"grant.code":"0006","grant.label":"Sport, Arts and Culture","amount_type.code":"ORGB","financial_year_end.year":2023},{"amount.sum":27187000.0,"grant.code":"0008","grant.label":"Office of the Premier","amount_type.code":"ORGB","financial_year_end.year":2023},{"amount.sum":3700000.0,"grant.code":"0009","grant.label":"Other Departments","amount_type.code":"ORGB","financial_year_end.year":2023}]},"national_conditional_grants":{"2021":[{"amount.sum":536000.0,"grant.code":"DRG","grant.label":"Municipal Disaster Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":536000.0,"grant.code":"DRG","grant.label":"Municipal Disaster Grant","amount_type.code":"TRFR","financial_year_end.year":2021},{"amount.sum":436729.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"ACT","financial_year_end.year":2021},{"amount.sum":1700000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":1700000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"TRFR","financial_year_end.year":2021},{"amount.sum":14706000.0,"grant.code":"IN7G","grant.label":"Integrated National Electrification Programme (Allocation in-kind) Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":5000000.0,"grant.code":"IN7G","grant.label":"Integrated National Electrification Programme (Allocation in-kind) Grant","amount_type.code":"TRFR","financial_year_end.year":2021},{"amount.sum":2924449.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"ACT","financial_year_end.year":2021},{"amount.sum":14706000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":5000000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"TRFR","financial_year_end.year":2021},{"amount.sum":6862910.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"ACT","financial_year_end.year":2021},{"amount.sum":56112000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":25461000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2021},{"amount.sum":1918105.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"ACT","financial_year_end.year":2021},{"amount.sum":2700000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":675000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"TRFR","financial_year_end.year":2021}],"2022":[{"amount.sum":844569.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"ACT","financial_year_end.year":2022},{"amount.sum":1720000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":1720000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"TRFR","financial_year_end.year":2022},{"amount.sum":72781000.0,"grant.code":"IN7G","grant.label":"Integrated National Electrification Programme (Allocation in-kind) Grant","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":26572837.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"ACT","financial_year_end.year":2022},{"amount.sum":33000000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":33000000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"TRFR","financial_year_end.year":2022},{"amount.sum":41113398.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"ACT","financial_year_end.year":2022},{"amount.sum":48951000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":38166000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2022},{"amount.sum":3413000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"ACT","financial_year_end.year":2022},{"amount.sum":3413000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":3413000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"TRFR","financial_year_end.year":2022}],"2023":[{"amount.sum":8856260.0,"grant.code":"DRG","grant.label":"Municipal Disaster Grant","amount_type.code":"ACT","financial_year_end.year":2023},{"amount.sum":10500000.0,"grant.code":"DRG","grant.label":"Municipal Disaster Grant","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":10500000.0,"grant.code":"DRG","grant.label":"Municipal Disaster Grant","amount_type.code":"TRFR","financial_year_end.year":2023},{"amount.sum":1646637.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"ACT","financial_year_end.year":2023},{"amount.sum":1720000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":1720000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"TRFR","financial_year_end.year":2023},{"amount.sum":158289000.0,"grant.code":"IN7G","grant.label":"Integrated National Electrification Programme (Allocation in-kind) Grant","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":2009787.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"ACT","financial_year_end.year":2023},{"amount.sum":45589763.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"ACT","financial_year_end.year":2023},{"amount.sum":52786000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":52786000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2023},{"amount.sum":2346999.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"ACT","financial_year_end.year":2023},{"amount.sum":3352000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":3352000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"TRFR","financial_year_end.year":2023}],"2024":[{"amount.sum":25191174.0,"grant.code":"DRCG","grant.label":"Municipal Disaster Recovery Grant","amount_type.code":"ACT","financial_year_end.year":2024},{"amount.sum":35777000.0,"grant.code":"DRCG","grant.label":"Municipal Disaster Recovery Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":35777000.0,"grant.code":"DRCG","grant.label":"Municipal Disaster Recovery Grant","amount_type.code":"TRFR","financial_year_end.year":2024},{"amount.sum":3499999.0,"grant.code":"DRG","grant.label":"Municipal Disaster Grant","amount_type.code":"ACT","financial_year_end.year":2024},{"amount.sum":3500000.0,"grant.code":"DRG","grant.label":"Municipal Disaster Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":3500000.0,"grant.code":"DRG","grant.label":"Municipal Disaster Grant","amount_type.code":"TRFR","financial_year_end.year":2024},{"amount.sum":1720002.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"ACT","financial_year_end.year":2024},{"amount.sum":1720000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":1720000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"TRFR","financial_year_end.year":2024},{"amount.sum":94056000.0,"grant.code":"IN7G","grant.label":"Integrated National Electrification Programme (Allocation in-kind) Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":8817467.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"ACT","financial_year_end.year":2024},{"amount.sum":15850000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":15850000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"TRFR","financial_year_end.year":2024},{"amount.sum":51241035.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"ACT","financial_year_end.year":2024},{"amount.sum":51384000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":51384000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2024},{"amount.sum":2917000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"ACT","financial_year_end.year":2024},{"amount.sum":2917000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":2917000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"TRFR","financial_year_end.year":2024}]}},"cash_balance":{"ref":{"url":"http://mfma.treasury.gov.za/Media_Releases/The%20state%20of%20local%20government%20finances/Pages/default.aspx","title":"State of Local Government Finances"},"values":[{"date":2024,"rating":"bad","result":-238806663.0,"cube_version":"v2"},{"date":2023,"rating":"good","result":124195665.0,"cube_version":"v2"},{"date":2022,"rating":"good","result":844014074.0,"cube_version":"v2"},{"date":2021,"rating":"good","result":888351620.0,"cube_version":"v2"}],"formula":{"text":"= Cash available at year end","actual":["=",{"cube":"cflow","item_codes":["4200"],"amount_type":"AUDA"}]},"last_year":2024,"formula_v2":{"text":"= Cash available at year end","actual":["=",{"cube":"cflow_v2","item_codes":["0430"],"amount_type":"AUDA"}]},"result_type":"R"},"cash_coverage":{"ref":{"url":"http://mfma.treasury.gov.za/Media_Releases/The%20state%20of%20local%20government%20finances/Pages/default.aspx","title":"State of Local Government Finances"},"values":[{"date":2024,"rating":"bad","result":0,"cube_version":"v2"},{"date":2023,"rating":"good","result":3.7,"cube_version":"v2"},{"date":2022,"rating":"good","result":23.2,"cube_version":"v2"},{"date":2021,"rating":"good","result":30.5,"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":123275563.0,"rating":"ave","result":1.17,"amount_type":"AUDA","liabilities":105430246.0,"cube_version":"v2"},{"date":2023,"year":2023,"assets":141980085.0,"rating":"good","result":2.04,"amount_type":"AUDA","liabilities":69670622.0,"cube_version":"v2"},{"date":2022,"year":2022,"assets":153478373.0,"rating":"good","result":3.26,"amount_type":"AUDA","liabilities":47010824.0,"cube_version":"v2"},{"date":2021,"year":2021,"assets":163720219.0,"rating":"good","result":3.09,"amount_type":"AUDA","liabilities":52914871.0,"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":66310403.0,"date":"2024","year":2024,"rating":"bad","result":0.63,"amount_type":"ACT","liabilities":105430246.0,"cube_version":"v2","call_investment_deposits":0},{"cash":79105285.0,"date":"2023","year":2023,"rating":"good","result":1.14,"amount_type":"ACT","liabilities":69670622.0,"cube_version":"v2","call_investment_deposits":0},{"cash":100686621.0,"date":"2022","year":2022,"rating":"good","result":2.14,"amount_type":"ACT","liabilities":47010824.0,"cube_version":"v2","call_investment_deposits":0},{"cash":124616069.0,"date":"2021","year":2021,"rating":"good","result":2.36,"amount_type":"ACT","liabilities":52914871.0,"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":90123660.0,"percent":24.05},"total":374685197.0,"rating":"bad","formula":{"text":"= Total revenue","actual":["=",{"cube":"incexp","item_codes":["0200","0300","0400","0700","0800","1000","1100","1300","1400","1500","1700","1800","1600","1610"],"amount_type":"AUDA"}]},"formula_v2":{"text":"= Total revenue","actual":["=",{"cube":"incexp_v2","item_codes":["0200","0300","0400","0500","0600","0700","0800","0900","1000","1100","1200","1300","1400","1500","1550","1570","1590","1600","1700","1800","1900","2000","2100","2300","2400","2500","2600","2700","2800","2200"],"amount_type":"AUDA"}]},"government":{"amount":284561537.0,"percent":75.95}},"uifw_expenditure":{"ref":{"url":"http://mfma.treasury.gov.za/Circulars/Pages/Circular71.aspx","title":"Circular 71"},"values":[{"date":2024,"rating":"bad","result":5.73,"cube_version":"v2"},{"date":2023,"rating":"bad","result":9.41,"cube_version":"v2"},{"date":2022,"rating":"bad","result":17.74,"cube_version":"v2"},{"date":2021,"rating":"bad","result":0.02,"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":-2368876.0,"comparison":"Original budget to audited outcome","percent_changed":-37.2},{"item":"Government Transfers","amount":45068000.0,"comparison":"Original to adjusted budget","percent_changed":19.06},{"item":"Government Transfers","amount":43791746.0,"comparison":"Original budget to audited outcome","percent_changed":18.52},{"item":"Interest and investments","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Interest and investments","amount":-5372352.0,"comparison":"Original budget to audited outcome","percent_changed":-47.67},{"item":"Licenses and Permits","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Licenses and Permits","amount":153463.0,"comparison":"Original budget to audited outcome","percent_changed":7.99},{"item":"Other","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Other","amount":-19692866.0,"comparison":"Original budget to audited outcome","percent_changed":-81.9},{"item":"Property rates","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Property rates","amount":334019.0,"comparison":"Original budget to audited outcome","percent_changed":1.92},{"item":"Rental income","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Rental income","amount":-29552.0,"comparison":"Original budget to audited outcome","percent_changed":-0.78},{"item":"Service Charges","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Service Charges","amount":210121.0,"comparison":"Original budget to audited outcome","percent_changed":21.01}],"2022":[{"item":"Fines","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Fines","amount":-1892082.0,"comparison":"Original budget to audited outcome","percent_changed":-28.3},{"item":"Government Transfers","amount":3500000.0,"comparison":"Original to adjusted budget","percent_changed":1.43},{"item":"Government Transfers","amount":2797762.0,"comparison":"Original budget to audited outcome","percent_changed":1.14},{"item":"Interest and investments","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Interest and investments","amount":-6900586.0,"comparison":"Original budget to audited outcome","percent_changed":-58.86},{"item":"Licenses and Permits","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Licenses and Permits","amount":-316653.0,"comparison":"Original budget to audited outcome","percent_changed":-14.67},{"item":"Other","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Other","amount":-19676552.0,"comparison":"Original budget to audited outcome","percent_changed":-83.41},{"item":"Property rates","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Property rates","amount":3838121.0,"comparison":"Original budget to audited outcome","percent_changed":8.3},{"item":"Rental income","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Rental income","amount":12779.0,"comparison":"Original budget to audited outcome","percent_changed":0.34},{"item":"Service Charges","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Service Charges","amount":166660.0,"comparison":"Original budget to audited outcome","percent_changed":15.87}],"2023":[{"item":"Fines","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Fines","amount":-3552602.0,"comparison":"Original budget to audited outcome","percent_changed":-51.56},{"item":"Government Transfers","amount":14589227.0,"comparison":"Original to adjusted budget","percent_changed":5.45},{"item":"Government Transfers","amount":15751144.0,"comparison":"Original budget to audited outcome","percent_changed":5.88},{"item":"Interest and investments","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Interest and investments","amount":-323060.0,"comparison":"Original budget to audited outcome","percent_changed":-2.65},{"item":"Licenses and Permits","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Licenses and Permits","amount":-15944.0,"comparison":"Original budget to audited outcome","percent_changed":-0.81},{"item":"Other","amount":500000.0,"comparison":"Original to adjusted budget","percent_changed":2.08},{"item":"Other","amount":-18322086.0,"comparison":"Original budget to audited outcome","percent_changed":-76.1},{"item":"Property rates","amount":-48000344.0,"comparison":"Original to adjusted budget","percent_changed":-49.69},{"item":"Property rates","amount":-49446153.0,"comparison":"Original budget to audited outcome","percent_changed":-51.19},{"item":"Rental income","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Rental income","amount":2566789.0,"comparison":"Original budget to audited outcome","percent_changed":67.72},{"item":"Service Charges","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Service Charges","amount":62598.0,"comparison":"Original budget to audited outcome","percent_changed":5.22}],"2024":[{"item":"Fines","amount":-3800000.0,"comparison":"Original to adjusted budget","percent_changed":-52.74},{"item":"Fines","amount":-3563210.0,"comparison":"Original budget to audited outcome","percent_changed":-49.45},{"item":"Government Transfers","amount":41027000.0,"comparison":"Original to adjusted budget","percent_changed":14.57},{"item":"Government Transfers","amount":2967537.0,"comparison":"Original budget to audited outcome","percent_changed":1.05},{"item":"Interest and investments","amount":270000.0,"comparison":"Original to adjusted budget","percent_changed":2.18},{"item":"Interest and investments","amount":440703.0,"comparison":"Original budget to audited outcome","percent_changed":3.55},{"item":"Licenses and Permits","amount":100000.0,"comparison":"Original to adjusted budget","percent_changed":5.67},{"item":"Licenses and Permits","amount":314110.0,"comparison":"Original budget to audited outcome","percent_changed":17.8},{"item":"Other","amount":22667765.0,"comparison":"Original to adjusted budget","percent_changed":72.23},{"item":"Other","amount":-12781797.0,"comparison":"Original budget to audited outcome","percent_changed":-40.73},{"item":"Property rates","amount":1000000.0,"comparison":"Original to adjusted budget","percent_changed":2.14},{"item":"Property rates","amount":-280773.0,"comparison":"Original budget to audited outcome","percent_changed":-0.6},{"item":"Rental income","amount":1493850.0,"comparison":"Original to adjusted budget","percent_changed":46.63},{"item":"Rental income","amount":1936229.0,"comparison":"Original budget to audited outcome","percent_changed":60.44},{"item":"Service Charges","amount":102080.0,"comparison":"Original to adjusted budget","percent_changed":7.86},{"item":"Service Charges","amount":-968.0,"comparison":"Original budget to audited outcome","percent_changed":-0.07}]},"income_time_series":[{"amount":347284131.0,"budget_phase":"Adjusted Budget","financial_year":2021,"amount_type.code":"ADJB"},{"amount":343521434.0,"budget_phase":"Adjusted Budget","financial_year":2022,"amount_type.code":"ADJB"},{"amount":381616367.0,"budget_phase":"Adjusted Budget","financial_year":2023,"amount_type.code":"ADJB"},{"amount":448514061.0,"budget_phase":"Adjusted Budget","financial_year":2024,"amount_type.code":"ADJB"},{"amount":319241834.0,"budget_phase":"Audited Actual","financial_year":2021,"amount_type.code":"AUDA"},{"amount":318050883.0,"budget_phase":"Audited Actual","financial_year":2022,"amount_type.code":"AUDA"},{"amount":361248170.0,"budget_phase":"Audited Actual","financial_year":2023,"amount_type.code":"AUDA"},{"amount":374685197.0,"budget_phase":"Audited Actual","financial_year":2024,"amount_type.code":"AUDA"},{"amount":453590621.0,"budget_phase":"Audited Actual","financial_year":2025,"amount_type.code":"AUDA"},{"amount":394763243.0,"budget_phase":"Forecast 1 year ahead of budget year","financial_year":2026,"amount_type.code":"IBY1"},{"amount":387792115.0,"budget_phase":"Forecast 2 years ahead of budget year","financial_year":2027,"amount_type.code":"IBY2"},{"amount":302216131.0,"budget_phase":"Original Budget","financial_year":2021,"amount_type.code":"ORGB"},{"amount":340021434.0,"budget_phase":"Original Budget","financial_year":2022,"amount_type.code":"ORGB"},{"amount":414527484.0,"budget_phase":"Original Budget","financial_year":2023,"amount_type.code":"ORGB"},{"amount":385653366.0,"budget_phase":"Original Budget","financial_year":2024,"amount_type.code":"ORGB"},{"amount":402512210.0,"budget_phase":"Original Budget","financial_year":2025,"amount_type.code":"ORGB"}],"spending_adjustments":{},"spending_time_series":[{"amount":390290257.0,"budget_phase":"Adjusted Budget","financial_year":2021,"amount_type.code":"ADJB"},{"amount":368242607.0,"budget_phase":"Adjusted Budget","financial_year":2022,"amount_type.code":"ADJB"},{"amount":441550590.0,"budget_phase":"Adjusted Budget","financial_year":2023,"amount_type.code":"ADJB"},{"amount":523611838.0,"budget_phase":"Adjusted Budget","financial_year":2024,"amount_type.code":"ADJB"},{"amount":349568295.0,"budget_phase":"Audited Actual","financial_year":2021,"amount_type.code":"AUDA"},{"amount":436610939.0,"budget_phase":"Audited Actual","financial_year":2022,"amount_type.code":"AUDA"},{"amount":402554270.0,"budget_phase":"Audited Actual","financial_year":2023,"amount_type.code":"AUDA"},{"amount":443484860.0,"budget_phase":"Audited Actual","financial_year":2024,"amount_type.code":"AUDA"},{"amount":465271041.0,"budget_phase":"Audited Actual","financial_year":2025,"amount_type.code":"AUDA"},{"amount":477054787.0,"budget_phase":"Forecast 1 year ahead of budget year","financial_year":2026,"amount_type.code":"IBY1"},{"amount":484288787.0,"budget_phase":"Forecast 2 years ahead of budget year","financial_year":2027,"amount_type.code":"IBY2"},{"amount":381284435.0,"budget_phase":"Original Budget","financial_year":2021,"amount_type.code":"ORGB"},{"amount":364894607.0,"budget_phase":"Original Budget","financial_year":2022,"amount_type.code":"ORGB"},{"amount":384705696.0,"budget_phase":"Original Budget","financial_year":2023,"amount_type.code":"ORGB"},{"amount":452616923.0,"budget_phase":"Original Budget","financial_year":2024,"amount_type.code":"ORGB"},{"amount":476468325.0,"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":-57.96,"overunder":"under","cube_version":"v2"},{"date":2023,"rating":"bad","result":-37.99,"overunder":"under","cube_version":"v2"},{"date":2022,"rating":"bad","result":-17.62,"overunder":"under","cube_version":"v2"},{"date":2021,"rating":"ave","result":-7.53,"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":46521963.0,"amount_type":"AUDA"},{"date":"2024","item":"Service Charges","amount":1296952.0,"amount_type":"AUDA"},{"date":"2024","item":"Rental income","amount":5139629.0,"amount_type":"AUDA"},{"date":"2024","item":"Interest and investments","amount":12840703.0,"amount_type":"AUDA"},{"date":"2024","item":"Fines","amount":3642390.0,"amount_type":"AUDA"},{"date":"2024","item":"Licenses and Permits","amount":2079110.0,"amount_type":"AUDA"},{"date":"2024","item":"Agency services","amount":2360444.0,"amount_type":"AUDA"},{"date":"2024","item":"Other","amount":16242469.0,"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":20.72},{"date":2023,"rating":"","result":22.35},{"date":2022,"rating":"","result":19.05},{"date":2021,"rating":"","result":22.75}],"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":-15.3,"overunder":"under","cube_version":"v2"},{"date":2023,"rating":"ave","result":-8.8,"overunder":"under","cube_version":"v2"},{"date":2022,"rating":"bad","result":18.6,"overunder":"over","cube_version":"v2"},{"date":2021,"rating":"ave","result":-10.4,"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":1.97,"cube_version":"v2"},{"date":2023,"rating":"bad","result":2.0,"cube_version":"v2"},{"date":2022,"rating":"bad","result":0.95,"cube_version":"v2"},{"date":2021,"rating":"bad","result":0.62,"cube_version":"v2"}],"formula":{"text":"= (Repairs and maintenance expenditure / (Property, Plant and Equipment + Investment Property)) * 100","actual":["=","(",{"cube":"capital","item_codes":["4100"],"amount_type":"AUDA"},"/","(",{"cube":"bsheet","item_codes":["1300"],"amount_type":"AUDA"},"+",{"cube":"bsheet","item_codes":["1401"],"amount_type":"AUDA"},")",")","*","100"]},"last_year":2024,"formula_v2":{"text":"= (Repairs and maintenance expenditure / (Property, Plant and Equipment + Investment Property)) * 100","actual":["=","(",{"cube":"capital_v2","amount_type":"AUDA","item_description":"capital type code REPAIR_MNT Total"},"/","(",{"cube":"financial_position_v2","item_codes":["0230","0220"],"amount_type":"AUDA"},")",")","*","100"]},"result_type":"%"},"expenditure_trends_contracting":{"ref":{"url":"http://mfma.treasury.gov.za/Media_Releases/LGESDiscussions/Pages/default.aspx","title":"Local Government Equitable Share"},"values":[{"date":2024,"rating":"","result":24.1},{"date":2023,"rating":"","result":23.39},{"date":2022,"rating":"","result":17.38},{"date":2021,"rating":"","result":16.1}],"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":null,"billing":null,"receipts":null,"cube_version":null},{"date":"2023","year":2023,"rating":"bad","result":57.64,"amount_type":"AUDA","cube_version":"v2"},{"date":"2022","year":2022,"rating":"bad","result":71.85,"amount_type":"AUDA","cube_version":"v2"},{"date":"2021","year":2021,"rating":"bad","result":60.25,"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":28893001.0},{"year":2022,"value":35797998.0},{"year":2023,"value":40574863.0},{"year":2024,"value":46445588.0},{"year":2025,"value":49208775.0}],"category":"Community & Social Services"},{"values":[{"year":2021,"value":226066907.0},{"year":2022,"value":280418005.0},{"year":2023,"value":233346692.0},{"year":2024,"value":316571600.0},{"year":2025,"value":297639315.0}],"category":"Governance, Administration, Planning and Development"},{"values":[{"year":2021,"value":3180767.0},{"year":2022,"value":6724656.0},{"year":2023,"value":15415375.0},{"year":2024,"value":18993765.0},{"year":2025,"value":-13684019.0}],"category":"Road Transport"},{"values":[{"year":2021,"value":20.0},{"year":2023,"value":130.0},{"year":2024,"value":19627.0},{"year":2025,"value":17666.0}],"category":"Sport And Recreation"},{"values":[{"year":2021,"value":91427600.0},{"year":2022,"value":113670280.0},{"year":2023,"value":113217210.0},{"year":2024,"value":61454280.0},{"year":2025,"value":132089304.0}],"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":"EC442"},"muni_contact":{"url":"http://www.umzimvubu.org.za","phone_number":"039 255 8503","street_address_1":"Dabula Street","street_address_2":"Sophia","street_address_3":"Kwabhaca","street_address_4":"5090"},"mayoral_staff":{"officials":[{"name":"Zukiswa Ndevu","role":"Mayor/Executive Mayor","email":"Ndevu.Zukiswa@umzimvubu.gov.za ","title":"Cllr","secretary":{"name":"Ncediswa Qasha","role":"Secretary of Mayor/Executive Mayor","email":"qasha.ncediswa@umzimvubu.gov.za","title":"Ms","fax_number":"039 255 0167","office_phone":"039 255 8503"},"fax_number":"039 255 0167","office_phone":"039 255 8503"},{"name":"Gp Tobela Nota","role":"Municipal Manager","email":"nota.tobela@umzimvubu.gov.za","title":"Mr","secretary":{"name":"Bongekile Sidlakadla","role":"Secretary of Municipal Manager","email":"sidlakadla.bongekile@umzimvubu.gov.za","title":"Ms","fax_number":"039 255 1893","office_phone":"039 255 8510"},"fax_number":"039 255 1893","office_phone":"039 255 8508"},{"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":"Khaluwe Mehlomakhulu","role":"Chief Financial Officer","email":"mehlomakhulu.khaluwe@umzimvubu.gov.za","title":"Mr","secretary":{"name":"Vuyelwa Canca","role":"Secretary of Financial Manager","email":"canca.vuyelwa@umzimvubu.gov.za","title":"Ms","fax_number":"039 255 0167","office_phone":"039 255 8507"},"fax_number":"039 255 0167","office_phone":"039 255 8507"}],"updated_date":"October 2026"},"audit_opinions":{"values":[{"date":2024,"rating":"unqualified","result":"Unqualified - No findings","report_url":"https://lg.treasury.gov.za/supportingdocs/EC442/EC442_Audit%20Report_2024_Y_20250217T164457Z_luzipho_luthando.pdf"},{"date":2023,"rating":"unqualified_emphasis_of_matter","result":"Unqualified - Emphasis of Matter items","report_url":""},{"date":2022,"rating":"unqualified_emphasis_of_matter","result":"Unqualified - Emphasis of Matter items","report_url":"https://lg.treasury.gov.za/supportingdocs/EC442/EC442_Audit%20Report_2022_Y_20230508T195547Z_luzipho_luthando.pdf"},{"date":2021,"rating":"unqualified_emphasis_of_matter","result":"Unqualified - Emphasis of Matter items","report_url":"https://lg.treasury.gov.za/supportingdocs/EC442/EC442_Audit%20Report_2021_Y_20220209T133027Z_4247.pdf"}]}}