{"indicators":{"grants":{"totals":{"2021":{"ACT":{"equitable_share":13531209.0,"national_conditional_grants":1408364.0},"ORGB":{"equitable_share":141339000.0,"national_conditional_grants":51232000.0},"SCHD":{"national_conditional_grants":45232000.0},"TRFR":{"national_conditional_grants":7691000.0}},"2022":{"ACT":{"national_conditional_grants":28758653.0},"ORGB":{"equitable_share":147611000.0,"national_conditional_grants":115585000.0},"SCHD":{"national_conditional_grants":115585000.0},"TRFR":{"national_conditional_grants":36179000.0}},"2023":{"ACT":{"national_conditional_grants":52874782.0},"ORGB":{"equitable_share":162218000.0,"provincial_transfers":63875000.0,"national_conditional_grants":127514000.0},"SCHD":{"national_conditional_grants":131514000.0},"TRFR":{"national_conditional_grants":52353000.0}},"2024":{"ACT":{"national_conditional_grants":47501600.0},"ORGB":{"equitable_share":173612000.0,"national_conditional_grants":88322000.0},"SCHD":{"national_conditional_grants":76252000.0},"TRFR":{"national_conditional_grants":51401000.0}}},"snapshot_date":{"year":2025,"quarter":"3"},"equitable_share":{"2021":[{"amount.sum":13531209.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ACT","financial_year_end.year":2021},{"amount.sum":141339000.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ORGB","financial_year_end.year":2021}],"2022":[{"amount.sum":147611000.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ORGB","financial_year_end.year":2022}],"2023":[{"amount.sum":162218000.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ORGB","financial_year_end.year":2023}],"2024":[{"amount.sum":173612000.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ORGB","financial_year_end.year":2024}]},"provincial_transfers":{"2023":[{"amount.sum":6905000.0,"grant.code":"0004","grant.label":"Public Works, Roads and Transport","amount_type.code":"ORGB","financial_year_end.year":2023},{"amount.sum":10014000.0,"grant.code":"0006","grant.label":"Sport, Arts and Culture","amount_type.code":"ORGB","financial_year_end.year":2023},{"amount.sum":44956000.0,"grant.code":"0007","grant.label":"Housing and Local Government","amount_type.code":"ORGB","financial_year_end.year":2023},{"amount.sum":2000000.0,"grant.code":"0009","grant.label":"Other Departments","amount_type.code":"ORGB","financial_year_end.year":2023}]},"national_conditional_grants":{"2021":[{"amount.sum":1341000.0,"grant.code":"DRG","grant.label":"Municipal Disaster Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":1341000.0,"grant.code":"DRG","grant.label":"Municipal Disaster Grant","amount_type.code":"TRFR","financial_year_end.year":2021},{"amount.sum":109961.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"ACT","financial_year_end.year":2021},{"amount.sum":2000000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":2000000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"TRFR","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":"SCHD","financial_year_end.year":2021},{"amount.sum":5000000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":916381.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"ACT","financial_year_end.year":2021},{"amount.sum":30493000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":4000000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2021},{"amount.sum":382022.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"ACT","financial_year_end.year":2021},{"amount.sum":1398000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":350000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"TRFR","financial_year_end.year":2021}],"2022":[{"amount.sum":429782.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"ACT","financial_year_end.year":2022},{"amount.sum":1950000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":1950000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"TRFR","financial_year_end.year":2022},{"amount.sum":79406000.0,"grant.code":"IN7G","grant.label":"Integrated National Electrification Programme (Allocation in-kind) Grant","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":26475445.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"ACT","financial_year_end.year":2022},{"amount.sum":32253000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":32253000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2022},{"amount.sum":1853426.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"ACT","financial_year_end.year":2022},{"amount.sum":1976000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":1976000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"TRFR","financial_year_end.year":2022}],"2023":[{"amount.sum":2004750.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"ACT","financial_year_end.year":2023},{"amount.sum":1950000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":1950000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"TRFR","financial_year_end.year":2023},{"amount.sum":79161000.0,"grant.code":"IN7G","grant.label":"Integrated National Electrification Programme (Allocation in-kind) Grant","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":4000000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":4000000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"TRFR","financial_year_end.year":2023},{"amount.sum":49047907.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"ACT","financial_year_end.year":2023},{"amount.sum":44631000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":44631000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2023},{"amount.sum":1822125.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"ACT","financial_year_end.year":2023},{"amount.sum":1772000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":1772000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"TRFR","financial_year_end.year":2023}],"2024":[{"amount.sum":5500601.0,"grant.code":"DRCG","grant.label":"Municipal Disaster Recovery Grant","amount_type.code":"ACT","financial_year_end.year":2024},{"amount.sum":9400000.0,"grant.code":"DRG","grant.label":"Municipal Disaster Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":9400000.0,"grant.code":"DRG","grant.label":"Municipal Disaster Grant","amount_type.code":"TRFR","financial_year_end.year":2024},{"amount.sum":1949999.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"ACT","financial_year_end.year":2024},{"amount.sum":1950000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":1950000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"TRFR","financial_year_end.year":2024},{"amount.sum":24851000.0,"grant.code":"IN7G","grant.label":"Integrated National Electrification Programme (Allocation in-kind) Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":815000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"ACT","financial_year_end.year":2024},{"amount.sum":815000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":815000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"TRFR","financial_year_end.year":2024},{"amount.sum":37635000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"ACT","financial_year_end.year":2024},{"amount.sum":37635000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":37635000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2024},{"amount.sum":1601000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"ACT","financial_year_end.year":2024},{"amount.sum":1601000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":1601000.0,"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":287458910.0,"cube_version":"v2"},{"date":2023,"rating":"good","result":459874556.0,"cube_version":"v2"},{"date":2022,"rating":"good","result":333515744.0,"cube_version":"v2"},{"date":2021,"rating":"good","result":523626865.0,"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":8.3,"cube_version":"v2"},{"date":2023,"rating":"good","result":15.0,"cube_version":"v2"},{"date":2022,"rating":"good","result":10.3,"cube_version":"v2"},{"date":2021,"rating":"good","result":16.6,"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":249691300.0,"rating":"good","result":3.49,"amount_type":"AUDA","liabilities":71597190.0,"cube_version":"v2"},{"date":2023,"year":2023,"assets":254026205.0,"rating":"good","result":3.26,"amount_type":"AUDA","liabilities":77989291.0,"cube_version":"v2"},{"date":2022,"year":2022,"assets":295427677.0,"rating":"good","result":3.8,"amount_type":"AUDA","liabilities":77642150.0,"cube_version":"v2"},{"date":2021,"year":2021,"assets":282239207.0,"rating":"good","result":3.07,"amount_type":"AUDA","liabilities":91873953.0,"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":146398455.0,"date":"2024","year":2024,"rating":"good","result":2.04,"amount_type":"ACT","liabilities":71597190.0,"cube_version":"v2","call_investment_deposits":0},{"cash":161185364.0,"date":"2023","year":2023,"rating":"good","result":2.07,"amount_type":"ACT","liabilities":77989291.0,"cube_version":"v2","call_investment_deposits":0},{"cash":192266253.0,"date":"2022","year":2022,"rating":"good","result":2.48,"amount_type":"ACT","liabilities":77642150.0,"cube_version":"v2","call_investment_deposits":0},{"cash":205355395.0,"date":"2021","year":2021,"rating":"good","result":2.24,"amount_type":"ACT","liabilities":91873953.0,"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":180510730.0,"percent":47.98},"total":376202348.0,"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":195691618.0,"percent":52.02}},"uifw_expenditure":{"ref":{"url":"http://mfma.treasury.gov.za/Circulars/Pages/Circular71.aspx","title":"Circular 71"},"values":[{"date":2024,"rating":"bad","result":5.57,"cube_version":"v2"},{"date":2023,"rating":"bad","result":12.8,"cube_version":"v2"},{"date":2022,"rating":"bad","result":32.99,"cube_version":"v2"},{"date":2021,"rating":"bad","result":32.79,"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":36056.0,"comparison":"Original to adjusted budget","percent_changed":1.53},{"item":"Fines","amount":4302273.0,"comparison":"Original budget to audited outcome","percent_changed":182.72},{"item":"Government Transfers","amount":18415800.0,"comparison":"Original to adjusted budget","percent_changed":11.17},{"item":"Government Transfers","amount":12145822.0,"comparison":"Original budget to audited outcome","percent_changed":7.37},{"item":"Interest and investments","amount":-4801610.0,"comparison":"Original to adjusted budget","percent_changed":-36.1},{"item":"Interest and investments","amount":-5614343.0,"comparison":"Original budget to audited outcome","percent_changed":-42.21},{"item":"Licenses and Permits","amount":-3554955.0,"comparison":"Original to adjusted budget","percent_changed":-33.05},{"item":"Licenses and Permits","amount":-4911581.0,"comparison":"Original budget to audited outcome","percent_changed":-45.67},{"item":"Other","amount":-1651116.0,"comparison":"Original to adjusted budget","percent_changed":-31.35},{"item":"Other","amount":521372.0,"comparison":"Original budget to audited outcome","percent_changed":9.9},{"item":"Property rates","amount":-2000000.0,"comparison":"Original to adjusted budget","percent_changed":-1.97},{"item":"Property rates","amount":-2104896.0,"comparison":"Original budget to audited outcome","percent_changed":-2.07},{"item":"Rental income","amount":-629147.0,"comparison":"Original to adjusted budget","percent_changed":-9.0},{"item":"Rental income","amount":-1325614.0,"comparison":"Original budget to audited outcome","percent_changed":-18.97},{"item":"Service Charges","amount":-530444.0,"comparison":"Original to adjusted budget","percent_changed":-5.34},{"item":"Service Charges","amount":297105.0,"comparison":"Original budget to audited outcome","percent_changed":2.99}],"2022":[{"item":"Fines","amount":780327.0,"comparison":"Original to adjusted budget","percent_changed":125.08},{"item":"Fines","amount":651700.0,"comparison":"Original budget to audited outcome","percent_changed":104.46},{"item":"Government Transfers","amount":4152000.0,"comparison":"Original to adjusted budget","percent_changed":2.55},{"item":"Government Transfers","amount":4152000.0,"comparison":"Original budget to audited outcome","percent_changed":2.55},{"item":"Interest and investments","amount":2880104.0,"comparison":"Original to adjusted budget","percent_changed":28.22},{"item":"Interest and investments","amount":3926535.0,"comparison":"Original budget to audited outcome","percent_changed":38.48},{"item":"Licenses and Permits","amount":-1225295.0,"comparison":"Original to adjusted budget","percent_changed":-16.38},{"item":"Licenses and Permits","amount":-766053.0,"comparison":"Original budget to audited outcome","percent_changed":-10.24},{"item":"Other","amount":931846.0,"comparison":"Original to adjusted budget","percent_changed":24.81},{"item":"Other","amount":3492037.0,"comparison":"Original budget to audited outcome","percent_changed":92.96},{"item":"Property rates","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Property rates","amount":-932300.0,"comparison":"Original budget to audited outcome","percent_changed":-0.89},{"item":"Rental income","amount":-316515.0,"comparison":"Original to adjusted budget","percent_changed":-4.79},{"item":"Rental income","amount":131484.0,"comparison":"Original budget to audited outcome","percent_changed":1.99},{"item":"Service Charges","amount":36324.0,"comparison":"Original to adjusted budget","percent_changed":0.37},{"item":"Service Charges","amount":449432.0,"comparison":"Original budget to audited outcome","percent_changed":4.6}],"2023":[{"item":"Fines","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Fines","amount":1240070.0,"comparison":"Original budget to audited outcome","percent_changed":82.43},{"item":"Government Transfers","amount":254000.0,"comparison":"Original to adjusted budget","percent_changed":0.14},{"item":"Government Transfers","amount":259588.0,"comparison":"Original budget to audited outcome","percent_changed":0.15},{"item":"Interest and investments","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Interest and investments","amount":9381954.0,"comparison":"Original budget to audited outcome","percent_changed":68.42},{"item":"Licenses and Permits","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Licenses and Permits","amount":307740.0,"comparison":"Original budget to audited outcome","percent_changed":4.69},{"item":"Other","amount":1808902.0,"comparison":"Original to adjusted budget","percent_changed":36.82},{"item":"Other","amount":4016488.0,"comparison":"Original budget to audited outcome","percent_changed":81.75},{"item":"Property rates","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Property rates","amount":440938.0,"comparison":"Original budget to audited outcome","percent_changed":0.4},{"item":"Rental income","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Rental income","amount":582532.0,"comparison":"Original budget to audited outcome","percent_changed":8.84},{"item":"Service Charges","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Service Charges","amount":-414014.0,"comparison":"Original budget to audited outcome","percent_changed":-3.77}],"2024":[{"item":"Fines","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Fines","amount":-385781.0,"comparison":"Original budget to audited outcome","percent_changed":-24.35},{"item":"Government Transfers","amount":11761279.0,"comparison":"Original to adjusted budget","percent_changed":6.2},{"item":"Government Transfers","amount":5912318.0,"comparison":"Original budget to audited outcome","percent_changed":3.12},{"item":"Interest and investments","amount":3887507.0,"comparison":"Original to adjusted budget","percent_changed":26.54},{"item":"Interest and investments","amount":13989052.0,"comparison":"Original budget to audited outcome","percent_changed":95.51},{"item":"Licenses and Permits","amount":-748500.0,"comparison":"Original to adjusted budget","percent_changed":-10.82},{"item":"Licenses and Permits","amount":-3962261.0,"comparison":"Original budget to audited outcome","percent_changed":-57.3},{"item":"Other","amount":-693828.0,"comparison":"Original to adjusted budget","percent_changed":-9.78},{"item":"Other","amount":1320253.0,"comparison":"Original budget to audited outcome","percent_changed":18.6},{"item":"Property rates","amount":446598.0,"comparison":"Original to adjusted budget","percent_changed":0.35},{"item":"Property rates","amount":-7645580.0,"comparison":"Original budget to audited outcome","percent_changed":-5.96},{"item":"Rental income","amount":159048.0,"comparison":"Original to adjusted budget","percent_changed":2.28},{"item":"Rental income","amount":632801.0,"comparison":"Original budget to audited outcome","percent_changed":9.06},{"item":"Service Charges","amount":5152.0,"comparison":"Original to adjusted budget","percent_changed":0.04},{"item":"Service Charges","amount":-1807600.0,"comparison":"Original budget to audited outcome","percent_changed":-13.95}]},"income_time_series":[{"amount":320388541.0,"budget_phase":"Adjusted Budget","financial_year":2021,"amount_type.code":"ADJB"},{"amount":313311899.0,"budget_phase":"Adjusted Budget","financial_year":2022,"amount_type.code":"ADJB"},{"amount":334738785.0,"budget_phase":"Adjusted Budget","financial_year":2023,"amount_type.code":"ADJB"},{"amount":382966402.0,"budget_phase":"Adjusted Budget","financial_year":2024,"amount_type.code":"ADJB"},{"amount":318414095.0,"budget_phase":"Audited Actual","financial_year":2021,"amount_type.code":"AUDA"},{"amount":317177943.0,"budget_phase":"Audited Actual","financial_year":2022,"amount_type.code":"AUDA"},{"amount":348491179.0,"budget_phase":"Audited Actual","financial_year":2023,"amount_type.code":"AUDA"},{"amount":376202348.0,"budget_phase":"Audited Actual","financial_year":2024,"amount_type.code":"AUDA"},{"amount":404168322.0,"budget_phase":"Audited Actual","financial_year":2025,"amount_type.code":"AUDA"},{"amount":402238176.0,"budget_phase":"Forecast 1 year ahead of budget year","financial_year":2026,"amount_type.code":"IBY1"},{"amount":405485141.0,"budget_phase":"Forecast 2 years ahead of budget year","financial_year":2027,"amount_type.code":"IBY2"},{"amount":315103957.0,"budget_phase":"Original Budget","financial_year":2021,"amount_type.code":"ORGB"},{"amount":306073108.0,"budget_phase":"Original Budget","financial_year":2022,"amount_type.code":"ORGB"},{"amount":332675883.0,"budget_phase":"Original Budget","financial_year":2023,"amount_type.code":"ORGB"},{"amount":368149146.0,"budget_phase":"Original Budget","financial_year":2024,"amount_type.code":"ORGB"},{"amount":403171162.0,"budget_phase":"Original Budget","financial_year":2025,"amount_type.code":"ORGB"}],"spending_adjustments":{"2021":[{"item":"Contracted services","amount":31665069.0,"comparison":"Original to adjusted budget","percent_changed":44.85},{"item":"Contracted services","amount":17920403.0,"comparison":"Original budget to audited outcome","percent_changed":25.38},{"item":"Employee related costs","amount":19401574.0,"comparison":"Original to adjusted budget","percent_changed":16.86},{"item":"Employee related costs","amount":18940155.0,"comparison":"Original budget to audited outcome","percent_changed":16.45},{"item":"Finance charges","amount":null,"comparison":"Original to adjusted budget","percent_changed":null},{"item":"Finance charges","amount":-207514.0,"comparison":"Original budget to audited outcome","percent_changed":-54.37},{"item":"Other","amount":18136319.0,"comparison":"Original to adjusted budget","percent_changed":18.35},{"item":"Other","amount":38203836.0,"comparison":"Original budget to audited outcome","percent_changed":38.66},{"item":"Remuneration of councillors","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Remuneration of councillors","amount":-1627996.0,"comparison":"Original budget to audited outcome","percent_changed":-9.74},{"item":"Transfers and subsidies","amount":-1011281.0,"comparison":"Original to adjusted budget","percent_changed":-22.59},{"item":"Transfers and subsidies","amount":-1264107.0,"comparison":"Original budget to audited outcome","percent_changed":-28.23}],"2022":[{"item":"Contracted services","amount":26305488.0,"comparison":"Original to adjusted budget","percent_changed":41.23},{"item":"Contracted services","amount":6611241.0,"comparison":"Original budget to audited outcome","percent_changed":10.36},{"item":"Employee related costs","amount":3104090.0,"comparison":"Original to adjusted budget","percent_changed":2.14},{"item":"Employee related costs","amount":-4126968.0,"comparison":"Original budget to audited outcome","percent_changed":-2.84},{"item":"Other","amount":14931800.0,"comparison":"Original to adjusted budget","percent_changed":15.35},{"item":"Other","amount":62348942.0,"comparison":"Original budget to audited outcome","percent_changed":64.12},{"item":"Remuneration of councillors","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Remuneration of councillors","amount":-2656269.0,"comparison":"Original budget to audited outcome","percent_changed":-15.3},{"item":"Transfers and subsidies","amount":-647006.0,"comparison":"Original to adjusted budget","percent_changed":-24.87},{"item":"Transfers and subsidies","amount":-733548.0,"comparison":"Original budget to audited outcome","percent_changed":-28.2}]},"spending_time_series":[{"amount":373914386.0,"budget_phase":"Adjusted Budget","financial_year":2021,"amount_type.code":"ADJB"},{"amount":370044866.0,"budget_phase":"Adjusted Budget","financial_year":2022,"amount_type.code":"ADJB"},{"amount":421566264.0,"budget_phase":"Adjusted Budget","financial_year":2023,"amount_type.code":"ADJB"},{"amount":462952889.0,"budget_phase":"Adjusted Budget","financial_year":2024,"amount_type.code":"ADJB"},{"amount":378069120.0,"budget_phase":"Audited Actual","financial_year":2021,"amount_type.code":"AUDA"},{"amount":387793892.0,"budget_phase":"Audited Actual","financial_year":2022,"amount_type.code":"AUDA"},{"amount":367551435.0,"budget_phase":"Audited Actual","financial_year":2023,"amount_type.code":"AUDA"},{"amount":413535858.0,"budget_phase":"Audited Actual","financial_year":2024,"amount_type.code":"AUDA"},{"amount":429815331.0,"budget_phase":"Audited Actual","financial_year":2025,"amount_type.code":"AUDA"},{"amount":465814168.0,"budget_phase":"Forecast 1 year ahead of budget year","financial_year":2026,"amount_type.code":"IBY1"},{"amount":478196897.0,"budget_phase":"Forecast 2 years ahead of budget year","financial_year":2027,"amount_type.code":"IBY2"},{"amount":306104343.0,"budget_phase":"Original Budget","financial_year":2021,"amount_type.code":"ORGB"},{"amount":326350494.0,"budget_phase":"Original Budget","financial_year":2022,"amount_type.code":"ORGB"},{"amount":380444943.0,"budget_phase":"Original Budget","financial_year":2023,"amount_type.code":"ORGB"},{"amount":449028154.0,"budget_phase":"Original Budget","financial_year":2024,"amount_type.code":"ORGB"},{"amount":452715210.0,"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":"ave","result":-11.44,"overunder":"under","cube_version":"v2"},{"date":2023,"rating":"bad","result":-28.39,"overunder":"under","cube_version":"v2"},{"date":2022,"rating":"good","result":-4.04,"overunder":"under","cube_version":"v2"},{"date":2021,"rating":"bad","result":-52.96,"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":120535254.0,"amount_type":"AUDA"},{"date":"2024","item":"Service Charges","amount":11151173.0,"amount_type":"AUDA"},{"date":"2024","item":"Rental income","amount":7620355.0,"amount_type":"AUDA"},{"date":"2024","item":"Interest and investments","amount":28636245.0,"amount_type":"AUDA"},{"date":"2024","item":"Fines","amount":1198393.0,"amount_type":"AUDA"},{"date":"2024","item":"Licenses and Permits","amount":2952602.0,"amount_type":"AUDA"},{"date":"2024","item":"Agency services","amount":2589398.0,"amount_type":"AUDA"},{"date":"2024","item":"Other","amount":5827310.0,"amount_type":"AUDA"}],"formula":{"text":"= Breakdown of local income","actual":["=",{"cube":"incexp","item_codes":["0200","0300","0400","0700","0800","1000","1100","1300","1400","1500","1700","1800","1600","1610"],"amount_type":"AUDA"}]},"formula_v2":{"text":"= Breakdown of local income","actual":["=",{"cube":"incexp_v2","item_codes":["0200","0300","0400","0500","0600","0700","0800","0900","1000","1100","1200","1300","1400","1500","1550","1570","1590","1600","1700","1800","1900","2000","2100","2300","2400","2500","2600","2700","2800","2200"],"amount_type":"AUDA"}]}},"expenditure_trends_staff":{"ref":{"url":"http://mfma.treasury.gov.za/Media_Releases/LGESDiscussions/Pages/default.aspx","title":"Local Government Equitable Share"},"values":[{"date":2024,"rating":"","result":36.24},{"date":2023,"rating":"","result":39.62},{"date":2022,"rating":"","result":36.42},{"date":2021,"rating":"","result":35.46}],"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":"under","cube_version":"v2"},{"date":2023,"rating":"ave","result":-12.8,"overunder":"under","cube_version":"v2"},{"date":2022,"rating":"good","result":4.8,"overunder":"over","cube_version":"v2"},{"date":2021,"rating":"good","result":1.1,"overunder":"over","cube_version":"v2"}],"formula":{"text":"= ((Actual Operating Expenditure - Budget Operating Expenditure) / Budgeted Operating Expenditure) * 100","actual":["=","(","(",{"cube":"incexp","item_codes":["4600"],"amount_type":"AUDA"},"-",{"cube":"incexp","item_codes":["4600"],"amount_type":"ADJB"},")","/",{"cube":"incexp","item_codes":["4600"],"amount_type":"ADJB"},")","*","100"]},"last_year":2024,"formula_v2":{"text":"= ((Actual Operating Expenditure - Budget Operating Expenditure) / Budgeted Operating Expenditure) * 100","actual":["=","(","(",{"cube":"incexp_v2","item_codes":["3000","3100","3200","3300","3400","3500","3600","3700","3800","3900","4000","4100","4200","4300"],"amount_type":"AUDA"},"-",{"cube":"incexp_v2","item_codes":["3000","3100","3200","3300","3400","3500","3600","3700","3800","3900","4000","4100","4200","4300"],"amount_type":"ADJB"},")","/",{"cube":"incexp_v2","item_codes":["3000","3100","3200","3300","3400","3500","3600","3700","3800","3900","4000","4100","4200","4300"],"amount_type":"ADJB"},")","*","100"]},"result_type":"%"},"repairs_maintenance_spending":{"ref":{"url":"http://mfma.treasury.gov.za/Circulars/Pages/Circular71.aspx","title":"Circular 71"},"values":[{"date":2024,"rating":"bad","result":7.85,"cube_version":"v2"},{"date":2023,"rating":"good","result":10.96,"cube_version":"v2"},{"date":2022,"rating":"bad","result":2.82,"cube_version":"v2"},{"date":2021,"rating":"bad","result":7.41,"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":26.01},{"date":2023,"rating":"","result":33.43},{"date":2022,"rating":"","result":18.16},{"date":2021,"rating":"","result":23.42}],"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":84.99,"amount_type":"AUDA","cube_version":"v2"},{"date":"2023","year":2023,"rating":"bad","result":46.97,"amount_type":"AUDA","cube_version":"v2"},{"date":"2022","year":2022,"rating":"bad","result":35.28,"amount_type":"AUDA","cube_version":"v2"},{"date":"2021","year":2021,"rating":"good","result":97.56,"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":40863280.0},{"year":2022,"value":34522957.0},{"year":2023,"value":3705833.0},{"year":2024,"value":31263337.0},{"year":2025,"value":33867795.0}],"category":"Community & Social Services"},{"values":[{"year":2021,"value":2931428.0},{"year":2022,"value":1715940.0},{"year":2023,"value":4480153.0},{"year":2024,"value":4559728.0},{"year":2025,"value":3984181.0}],"category":"Electricity "},{"values":[{"year":2021,"value":159898307.0},{"year":2022,"value":178290342.0},{"year":2023,"value":198945116.0},{"year":2024,"value":209123073.0},{"year":2025,"value":221674343.0}],"category":"Governance, Administration, Planning and Development"},{"values":[{"year":2021,"value":132240.0},{"year":2022,"value":113186.0},{"year":2024,"value":5815.0}],"category":"Health"},{"values":[{"year":2021,"value":18404755.0},{"year":2022,"value":4473519.0},{"year":2023,"value":2831853.0},{"year":2024,"value":3126537.0},{"year":2025,"value":2792492.0}],"category":"Housing"},{"values":[{"year":2021,"value":106989071.0},{"year":2022,"value":117049428.0},{"year":2023,"value":105705684.0},{"year":2024,"value":108082783.0},{"year":2025,"value":113309993.0}],"category":"Road Transport"},{"values":[{"year":2021,"value":23036363.0},{"year":2022,"value":23329354.0},{"year":2023,"value":21448922.0},{"year":2024,"value":25719877.0},{"year":2025,"value":27923389.0}],"category":"Sport And Recreation"},{"values":[{"year":2021,"value":25800826.0},{"year":2022,"value":28229946.0},{"year":2023,"value":30349101.0},{"year":2024,"value":31104430.0},{"year":2025,"value":25618251.0}],"category":"Waste Management"},{"values":[{"year":2021,"value":12850.0},{"year":2022,"value":69220.0},{"year":2023,"value":84773.0},{"year":2024,"value":550278.0},{"year":2025,"value":644887.0}],"category":"Waste Water 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":[{"date":"2016-08-03","changes":[{"change":"disestablished","demarcation_code":"KZN211"}]}],"code":"KZN212"},"muni_contact":{"url":"http://www.umdoni.gov.za","phone_number":"039 976 1202","street_address_1":"Cnr Of Bram Fischer & Williamson Sts","street_address_2":"Scottburgh","street_address_3":"4180","street_address_4":" "},"mayoral_staff":{"officials":[{"name":"Mbali Cele-Luthuli","role":"Mayor/Executive Mayor","email":"mbali7110@gmail.com","title":"Cllr","secretary":{"name":"Nokuthaba Poshia Cele","role":"Secretary of Mayor/Executive Mayor","email":"tiyocele07@gmail.com","title":"Ms","fax_number":" ","office_phone":"039 976 1202"},"fax_number":" ","office_phone":"039 976 1202"},{"name":"Dhanphalan Devaraj Naidoo","role":"Municipal Manager","email":"ddnaidoo@umdoni.gov.za","title":"Mr","secretary":{"name":"Masi Stokwe","role":"Secretary of Municipal Manager","email":"masis@umdoni.gov.za","title":"Mr","fax_number":" ","office_phone":"039 976 1202"},"fax_number":" ","office_phone":"039 976 1202"},{"name":"Phila Thabethe","role":"Deputy Mayor/Executive Mayor","email":"phile.e.thabethe@gmail.com","title":"Cllr","secretary":{"name":"Phindile Mbambo","role":"Secretary of Deputy Mayor/Executive Mayor","email":"happinessphindile63@gmail.com","title":"Ms","fax_number":" ","office_phone":"039 976 1202"},"fax_number":" ","office_phone":"039 976 1202"},{"name":"Thando Mketsu","role":"Chief Financial Officer","email":"thandom@umdoni.gov.za","title":"Mr","secretary":{"name":"Lynne Bernard","role":"Secretary of Financial Manager","email":"lynnemb@umdoni.gov.za","title":"Ms","fax_number":" ","office_phone":"039 976 1202"},"fax_number":" ","office_phone":"039 976 2102"}],"updated_date":"October 2026"},"audit_opinions":{"values":[{"date":2024,"rating":"qualified","result":"Qualified","report_url":"https://lg.treasury.gov.za/supportingdocs/KZN212/KZN212_Audit%20Report_2024_Y_20250314T115608Z_princen.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/KZN212/KZN212_Audit%20Report_2022_Y_20221212T151046Z_princen.pdf"},{"date":2021,"rating":"unqualified_emphasis_of_matter","result":"Unqualified - Emphasis of Matter items","report_url":"https://lg.treasury.gov.za/supportingdocs/KZN212/KZN212_Audit%20Report_2021_Y_20220421T143956Z_princen.pdf"}]}}