{"indicators":{"grants":{"totals":{"2021":{"ACT":{"equitable_share":50594530.0,"national_conditional_grants":680338032.0},"ORGB":{"equitable_share":108748000.0,"national_conditional_grants":45473000.0},"SCHD":{"national_conditional_grants":41473000.0},"TRFR":{"national_conditional_grants":21151000.0}},"2022":{"ORGB":{"equitable_share":113010000.0,"national_conditional_grants":40873000.0},"SCHD":{"national_conditional_grants":45873000.0},"TRFR":{"national_conditional_grants":45873000.0}},"2023":{"ACT":{"national_conditional_grants":37677542.0},"ORGB":{"equitable_share":123847000.0,"provincial_transfers":59089000.0,"national_conditional_grants":48234000.0},"SCHD":{"national_conditional_grants":46234000.0},"TRFR":{"national_conditional_grants":46234000.0}},"2024":{"ACT":{"national_conditional_grants":38888556.0},"ORGB":{"equitable_share":132526000.0,"national_conditional_grants":37378000.0},"SCHD":{"national_conditional_grants":38041000.0},"TRFR":{"national_conditional_grants":38041000.0}}},"snapshot_date":{"year":2025,"quarter":"3"},"equitable_share":{"2021":[{"amount.sum":50594530.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ACT","financial_year_end.year":2021},{"amount.sum":108748000.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ORGB","financial_year_end.year":2021}],"2022":[{"amount.sum":113010000.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ORGB","financial_year_end.year":2022}],"2023":[{"amount.sum":123847000.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ORGB","financial_year_end.year":2023}],"2024":[{"amount.sum":132526000.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ORGB","financial_year_end.year":2024}]},"provincial_transfers":{"2023":[{"amount.sum":13446000.0,"grant.code":"0004","grant.label":"Public Works, Roads and Transport","amount_type.code":"ORGB","financial_year_end.year":2023},{"amount.sum":3200000.0,"grant.code":"0006","grant.label":"Sport, Arts and Culture","amount_type.code":"ORGB","financial_year_end.year":2023},{"amount.sum":42443000.0,"grant.code":"0007","grant.label":"Housing and Local Government","amount_type.code":"ORGB","financial_year_end.year":2023}]},"national_conditional_grants":{"2021":[{"amount.sum":953000.0,"grant.code":"DRG","grant.label":"Municipal Disaster Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":953000.0,"grant.code":"DRG","grant.label":"Municipal Disaster Grant","amount_type.code":"TRFR","financial_year_end.year":2021},{"amount.sum":1900000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":1900000.0,"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":1500000.0,"grant.code":"IN7G","grant.label":"Integrated National Electrification Programme (Allocation in-kind) Grant","amount_type.code":"TRFR","financial_year_end.year":2021},{"amount.sum":5000000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":1500000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"TRFR","financial_year_end.year":2021},{"amount.sum":679422931.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"ACT","financial_year_end.year":2021},{"amount.sum":27428000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":15000000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2021},{"amount.sum":915101.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"ACT","financial_year_end.year":2021},{"amount.sum":1192000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":298000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"TRFR","financial_year_end.year":2021}],"2022":[{"amount.sum":1920000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":1920000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"TRFR","financial_year_end.year":2022},{"amount.sum":8600000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":8600000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"TRFR","financial_year_end.year":2022},{"amount.sum":33977000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":33977000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2022},{"amount.sum":1376000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":1376000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"TRFR","financial_year_end.year":2022}],"2023":[{"amount.sum":1920000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":1920000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"TRFR","financial_year_end.year":2023},{"amount.sum":9367366.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"ACT","financial_year_end.year":2023},{"amount.sum":11425000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":11425000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"TRFR","financial_year_end.year":2023},{"amount.sum":28310176.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"ACT","financial_year_end.year":2023},{"amount.sum":31069000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":31069000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2023},{"amount.sum":1820000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":1820000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"TRFR","financial_year_end.year":2023}],"2024":[{"amount.sum":1920000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"ACT","financial_year_end.year":2024},{"amount.sum":1920000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":1920000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"TRFR","financial_year_end.year":2024},{"amount.sum":34000558.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"ACT","financial_year_end.year":2024},{"amount.sum":33153000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":33153000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2024},{"amount.sum":2967998.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"ACT","financial_year_end.year":2024},{"amount.sum":2968000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":2968000.0,"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":-36738917.0,"cube_version":"v2"},{"date":2023,"rating":"good","result":10498353.0,"cube_version":"v2"},{"date":2022,"rating":"good","result":1553828.0,"cube_version":"v2"},{"date":2021,"rating":"good","result":21949.0,"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":0.5,"cube_version":"v2"},{"date":2022,"rating":"bad","result":0.1,"cube_version":"v2"},{"date":2021,"rating":"bad","result":0.0,"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":162086668.0,"rating":"good","result":5.61,"amount_type":"AUDA","liabilities":28894711.0,"cube_version":"v2"},{"date":2023,"year":2023,"assets":143860912.0,"rating":"good","result":3.33,"amount_type":"AUDA","liabilities":43169172.0,"cube_version":"v2"},{"date":2022,"year":2022,"assets":154591894.0,"rating":"good","result":4.16,"amount_type":"AUDA","liabilities":37203371.0,"cube_version":"v2"},{"date":2021,"year":2021,"assets":122718906.0,"rating":"good","result":4.08,"amount_type":"AUDA","liabilities":30072491.0,"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":109778791.0,"date":"2024","year":2024,"rating":"good","result":3.8,"amount_type":"ACT","liabilities":28894711.0,"cube_version":"v2","call_investment_deposits":0},{"cash":112128936.0,"date":"2023","year":2023,"rating":"good","result":2.6,"amount_type":"ACT","liabilities":43169172.0,"cube_version":"v2","call_investment_deposits":0},{"cash":99533546.0,"date":"2022","year":2022,"rating":"good","result":2.68,"amount_type":"ACT","liabilities":37203371.0,"cube_version":"v2","call_investment_deposits":0},{"cash":83362066.0,"date":"2021","year":2021,"rating":"good","result":2.77,"amount_type":"ACT","liabilities":30072491.0,"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":85463186.0,"percent":37.61},"total":227264005.0,"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":141800819.0,"percent":62.39}},"uifw_expenditure":{"ref":{"url":"http://mfma.treasury.gov.za/Circulars/Pages/Circular71.aspx","title":"Circular 71"},"values":[{"date":2024,"rating":"bad","result":1.11,"cube_version":"v2"},{"date":2023,"rating":"good","result":0.0,"cube_version":"v2"},{"date":2022,"rating":"bad","result":4.53,"cube_version":"v2"},{"date":2021,"rating":"bad","result":31.32,"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":-25200.0,"comparison":"Original budget to audited outcome","percent_changed":-84.0},{"item":"Government Transfers","amount":20187000.0,"comparison":"Original to adjusted budget","percent_changed":17.59},{"item":"Government Transfers","amount":20192218.0,"comparison":"Original budget to audited outcome","percent_changed":17.59},{"item":"Interest and investments","amount":-515000.0,"comparison":"Original to adjusted budget","percent_changed":-20.24},{"item":"Interest and investments","amount":5902669.0,"comparison":"Original budget to audited outcome","percent_changed":231.93},{"item":"Licenses and Permits","amount":-7000.0,"comparison":"Original to adjusted budget","percent_changed":-70.0},{"item":"Licenses and Permits","amount":2627076.0,"comparison":"Original budget to audited outcome","percent_changed":26270.76},{"item":"Other","amount":-285000.0,"comparison":"Original to adjusted budget","percent_changed":-10.36},{"item":"Other","amount":-2529909.0,"comparison":"Original budget to audited outcome","percent_changed":-91.96},{"item":"Property rates","amount":5000000.0,"comparison":"Original to adjusted budget","percent_changed":12.5},{"item":"Property rates","amount":5648893.0,"comparison":"Original budget to audited outcome","percent_changed":14.12},{"item":"Rental income","amount":-155000.0,"comparison":"Original to adjusted budget","percent_changed":-19.87},{"item":"Rental income","amount":-172603.0,"comparison":"Original budget to audited outcome","percent_changed":-22.13},{"item":"Service Charges","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Service Charges","amount":88784.0,"comparison":"Original budget to audited outcome","percent_changed":3.23}],"2022":[{"item":"Fines","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Fines","amount":-6348.0,"comparison":"Original budget to audited outcome","percent_changed":-31.74},{"item":"Government Transfers","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Government Transfers","amount":0.0,"comparison":"Original budget to audited outcome","percent_changed":0.0},{"item":"Interest and investments","amount":2500000.0,"comparison":"Original to adjusted budget","percent_changed":35.01},{"item":"Interest and investments","amount":6339027.0,"comparison":"Original budget to audited outcome","percent_changed":88.78},{"item":"Licenses and Permits","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Licenses and Permits","amount":2967511.0,"comparison":"Original budget to audited outcome","percent_changed":98917.03},{"item":"Other","amount":-17000.0,"comparison":"Original to adjusted budget","percent_changed":-0.62},{"item":"Other","amount":-2540358.0,"comparison":"Original budget to audited outcome","percent_changed":-92.28},{"item":"Property rates","amount":1400000.0,"comparison":"Original to adjusted budget","percent_changed":2.99},{"item":"Property rates","amount":2738205.0,"comparison":"Original budget to audited outcome","percent_changed":5.84},{"item":"Rental income","amount":-103261.0,"comparison":"Original to adjusted budget","percent_changed":-15.3},{"item":"Rental income","amount":-130689.0,"comparison":"Original budget to audited outcome","percent_changed":-19.36},{"item":"Service Charges","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Service Charges","amount":-167135.0,"comparison":"Original budget to audited outcome","percent_changed":-5.91}],"2023":[{"item":"Fines","amount":-10000.0,"comparison":"Original to adjusted budget","percent_changed":-50.0},{"item":"Fines","amount":391043.0,"comparison":"Original budget to audited outcome","percent_changed":1955.22},{"item":"Government Transfers","amount":1553450.0,"comparison":"Original to adjusted budget","percent_changed":1.08},{"item":"Government Transfers","amount":-12728757.0,"comparison":"Original budget to audited outcome","percent_changed":-8.83},{"item":"Interest and investments","amount":3600000.0,"comparison":"Original to adjusted budget","percent_changed":50.42},{"item":"Interest and investments","amount":8430372.0,"comparison":"Original budget to audited outcome","percent_changed":118.07},{"item":"Licenses and Permits","amount":2000.0,"comparison":"Original to adjusted budget","percent_changed":66.67},{"item":"Licenses and Permits","amount":6521.0,"comparison":"Original budget to audited outcome","percent_changed":217.37},{"item":"Other","amount":548500.0,"comparison":"Original to adjusted budget","percent_changed":20.42},{"item":"Other","amount":10794512.0,"comparison":"Original budget to audited outcome","percent_changed":401.88},{"item":"Property rates","amount":4000000.0,"comparison":"Original to adjusted budget","percent_changed":8.28},{"item":"Property rates","amount":-1028846.0,"comparison":"Original budget to audited outcome","percent_changed":-2.13},{"item":"Rental income","amount":40000.0,"comparison":"Original to adjusted budget","percent_changed":7.02},{"item":"Rental income","amount":102433.0,"comparison":"Original budget to audited outcome","percent_changed":17.97},{"item":"Service Charges","amount":89130.0,"comparison":"Original to adjusted budget","percent_changed":3.36},{"item":"Service Charges","amount":75075.0,"comparison":"Original budget to audited outcome","percent_changed":2.83}],"2024":[{"item":"Fines","amount":-10150.0,"comparison":"Original to adjusted budget","percent_changed":-49.51},{"item":"Fines","amount":316907.0,"comparison":"Original budget to audited outcome","percent_changed":1545.89},{"item":"Government Transfers","amount":-924162.0,"comparison":"Original to adjusted budget","percent_changed":-0.65},{"item":"Government Transfers","amount":-104881.0,"comparison":"Original budget to audited outcome","percent_changed":-0.07},{"item":"Interest and investments","amount":6090000.0,"comparison":"Original to adjusted budget","percent_changed":57.45},{"item":"Interest and investments","amount":7135417.0,"comparison":"Original budget to audited outcome","percent_changed":67.32},{"item":"Licenses and Permits","amount":12000.0,"comparison":"Original to adjusted budget","percent_changed":200.0},{"item":"Licenses and Permits","amount":7713.0,"comparison":"Original budget to audited outcome","percent_changed":128.55},{"item":"Other","amount":12188461.0,"comparison":"Original to adjusted budget","percent_changed":352.83},{"item":"Other","amount":2578650.0,"comparison":"Original budget to audited outcome","percent_changed":74.65},{"item":"Property rates","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Property rates","amount":-2883274.0,"comparison":"Original budget to audited outcome","percent_changed":-4.76},{"item":"Rental income","amount":-200000.0,"comparison":"Original to adjusted budget","percent_changed":-22.35},{"item":"Rental income","amount":-194117.0,"comparison":"Original budget to audited outcome","percent_changed":-21.69},{"item":"Service Charges","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Service Charges","amount":-131460.0,"comparison":"Original budget to audited outcome","percent_changed":-4.35}]},"income_time_series":[{"amount":187866000.0,"budget_phase":"Adjusted Budget","financial_year":2021,"amount_type.code":"ADJB"},{"amount":192006291.0,"budget_phase":"Adjusted Budget","financial_year":2022,"amount_type.code":"ADJB"},{"amount":215404080.0,"budget_phase":"Adjusted Budget","financial_year":2023,"amount_type.code":"ADJB"},{"amount":237695199.0,"budget_phase":"Adjusted Budget","financial_year":2024,"amount_type.code":"ADJB"},{"amount":195372928.0,"budget_phase":"Audited Actual","financial_year":2021,"amount_type.code":"AUDA"},{"amount":197426765.0,"budget_phase":"Audited Actual","financial_year":2022,"amount_type.code":"AUDA"},{"amount":211623353.0,"budget_phase":"Audited Actual","financial_year":2023,"amount_type.code":"AUDA"},{"amount":227264005.0,"budget_phase":"Audited Actual","financial_year":2024,"amount_type.code":"AUDA"},{"amount":233244757.0,"budget_phase":"Audited Actual","financial_year":2025,"amount_type.code":"AUDA"},{"amount":245458412.0,"budget_phase":"Forecast 1 year ahead of budget year","financial_year":2026,"amount_type.code":"IBY1"},{"amount":256325264.0,"budget_phase":"Forecast 2 years ahead of budget year","financial_year":2027,"amount_type.code":"IBY2"},{"amount":163641000.0,"budget_phase":"Original Budget","financial_year":2021,"amount_type.code":"ORGB"},{"amount":188226552.0,"budget_phase":"Original Budget","financial_year":2022,"amount_type.code":"ORGB"},{"amount":205581000.0,"budget_phase":"Original Budget","financial_year":2023,"amount_type.code":"ORGB"},{"amount":220539050.0,"budget_phase":"Original Budget","financial_year":2024,"amount_type.code":"ORGB"},{"amount":234906812.0,"budget_phase":"Original Budget","financial_year":2025,"amount_type.code":"ORGB"}],"spending_adjustments":{"2021":[{"item":"Bulk purchases","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Bulk purchases","amount":-428782.0,"comparison":"Original budget to audited outcome","percent_changed":-26.31},{"item":"Contracted services","amount":4952000.0,"comparison":"Original to adjusted budget","percent_changed":10.5},{"item":"Contracted services","amount":75089282.0,"comparison":"Original budget to audited outcome","percent_changed":159.26},{"item":"Employee related costs","amount":1970500.0,"comparison":"Original to adjusted budget","percent_changed":2.64},{"item":"Employee related costs","amount":697724.0,"comparison":"Original budget to audited outcome","percent_changed":0.94},{"item":"Finance charges","amount":-4800000.0,"comparison":"Original to adjusted budget","percent_changed":-70.59},{"item":"Finance charges","amount":null,"comparison":"Original budget to audited outcome","percent_changed":null},{"item":"Other","amount":17241000.0,"comparison":"Original to adjusted budget","percent_changed":56.92},{"item":"Other","amount":6807521.0,"comparison":"Original budget to audited outcome","percent_changed":22.47},{"item":"Remuneration of councillors","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Remuneration of councillors","amount":-1258195.0,"comparison":"Original budget to audited outcome","percent_changed":-10.96},{"item":"Transfers and subsidies","amount":926000.0,"comparison":"Original to adjusted budget","percent_changed":617.33},{"item":"Transfers and subsidies","amount":421802.0,"comparison":"Original budget to audited outcome","percent_changed":281.2}],"2024":[{"item":"Contracted services","amount":8766510.0,"comparison":"Original to adjusted budget","percent_changed":16.16},{"item":"Contracted services","amount":-7166384.0,"comparison":"Original budget to audited outcome","percent_changed":-13.21},{"item":"Employee related costs","amount":3903118.0,"comparison":"Original to adjusted budget","percent_changed":4.0},{"item":"Employee related costs","amount":-1567298.0,"comparison":"Original budget to audited outcome","percent_changed":-1.6},{"item":"Other","amount":83998760.0,"comparison":"Original to adjusted budget","percent_changed":103.97},{"item":"Other","amount":-6376355.0,"comparison":"Original budget to audited outcome","percent_changed":-7.89},{"item":"Remuneration of councillors","amount":2576000.0,"comparison":"Original to adjusted budget","percent_changed":24.52},{"item":"Remuneration of councillors","amount":2103442.0,"comparison":"Original budget to audited outcome","percent_changed":20.02}]},"spending_time_series":[{"amount":192330500.0,"budget_phase":"Adjusted Budget","financial_year":2021,"amount_type.code":"ADJB"},{"amount":190953239.0,"budget_phase":"Adjusted Budget","financial_year":2022,"amount_type.code":"ADJB"},{"amount":243828870.0,"budget_phase":"Adjusted Budget","financial_year":2023,"amount_type.code":"ADJB"},{"amount":342459140.0,"budget_phase":"Adjusted Budget","financial_year":2024,"amount_type.code":"ADJB"},{"amount":246570352.0,"budget_phase":"Audited Actual","financial_year":2021,"amount_type.code":"AUDA"},{"amount":202032264.0,"budget_phase":"Audited Actual","financial_year":2022,"amount_type.code":"AUDA"},{"amount":254458531.0,"budget_phase":"Audited Actual","financial_year":2023,"amount_type.code":"AUDA"},{"amount":230208157.0,"budget_phase":"Audited Actual","financial_year":2024,"amount_type.code":"AUDA"},{"amount":250970485.0,"budget_phase":"Audited Actual","financial_year":2025,"amount_type.code":"AUDA"},{"amount":313110769.0,"budget_phase":"Forecast 1 year ahead of budget year","financial_year":2026,"amount_type.code":"IBY1"},{"amount":342878675.0,"budget_phase":"Forecast 2 years ahead of budget year","financial_year":2027,"amount_type.code":"IBY2"},{"amount":172041000.0,"budget_phase":"Original Budget","financial_year":2021,"amount_type.code":"ORGB"},{"amount":187227000.0,"budget_phase":"Original Budget","financial_year":2022,"amount_type.code":"ORGB"},{"amount":195632902.0,"budget_phase":"Original Budget","financial_year":2023,"amount_type.code":"ORGB"},{"amount":243214752.0,"budget_phase":"Original Budget","financial_year":2024,"amount_type.code":"ORGB"},{"amount":289246384.0,"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":127.62,"overunder":"over","cube_version":"v2"},{"date":2023,"rating":"bad","result":46.91,"overunder":"over","cube_version":"v2"},{"date":2022,"rating":"bad","result":1248.4,"overunder":"over","cube_version":"v2"},{"date":2021,"rating":"bad","result":1029.61,"overunder":"over","cube_version":"v2"}],"formula":{"text":"= ((Actual Capital Expenditure - Budgeted Capital Expenditure) / Budgeted Capital Expenditure) * 100","actual":["=","(","(",{"cube":"capital","item_codes":["4100"],"amount_type":"AUDA"},"-",{"cube":"capital","item_codes":["4100"],"amount_type":"ADJB"},")","/",{"cube":"capital","item_codes":["4100"],"amount_type":"ADJB"},")","*","100"]},"last_year":2024,"formula_v2":{"text":"= ((Actual Capital Expenditure - Budgeted Capital Expenditure) / Budgeted Capital Expenditure) * 100","actual":["=","(","(",{"cube":"capital_v2","amount_type":"AUDA","item_description":"capital type code NEW, RENEWAL, UPGRADING"},"-",{"cube":"capital_v2","amount_type":"ADJB","item_description":"capital type code NEW, RENEWAL, UPGRADING"},")","/",{"cube":"capital_v2","amount_type":"ADJB","item_description":"capital type code NEW, RENEWAL, UPGRADING"},")","*","100"]},"result_type":"%"},"local_revenue_breakdown":{"ref":{"url":"http://mfma.treasury.gov.za/Media_Releases/LGESDiscussions/Pages/default.aspx","title":"Local Government Equitable Share"},"values":[{"date":"2024","item":"Property rates","amount":57751312.0,"amount_type":"AUDA"},{"date":"2024","item":"Service Charges","amount":2891304.0,"amount_type":"AUDA"},{"date":"2024","item":"Rental income","amount":700883.0,"amount_type":"AUDA"},{"date":"2024","item":"Interest and investments","amount":17735417.0,"amount_type":"AUDA"},{"date":"2024","item":"Fines","amount":337407.0,"amount_type":"AUDA"},{"date":"2024","item":"Licenses and Permits","amount":13713.0,"amount_type":"AUDA"},{"date":"2024","item":"Agency services","amount":3541365.0,"amount_type":"AUDA"},{"date":"2024","item":"Other","amount":2491785.0,"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":41.75},{"date":2023,"rating":"","result":36.32},{"date":2022,"rating":"","result":40.94},{"date":2021,"rating":"","result":30.52}],"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":-32.8,"overunder":"under","cube_version":"v2"},{"date":2023,"rating":"good","result":4.4,"overunder":"over","cube_version":"v2"},{"date":2022,"rating":"ave","result":5.8,"overunder":"over","cube_version":"v2"},{"date":2021,"rating":"bad","result":28.2,"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":5.25,"cube_version":"v2"},{"date":2023,"rating":null,"result":null,"cube_version":null},{"date":2022,"rating":null,"result":null,"cube_version":null},{"date":2021,"rating":null,"result":null,"cube_version":null}],"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":20.45},{"date":2023,"rating":"","result":18.17},{"date":2022,"rating":"","result":26.79},{"date":2021,"rating":"","result":49.58}],"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":0.84,"amount_type":"AUDA","cube_version":"v2"},{"date":"2023","year":2023,"rating":"bad","result":-0.58,"amount_type":"AUDA","cube_version":"v2"},{"date":"2022","year":2022,"rating":"bad","result":null,"billing":null,"receipts":null,"cube_version":null},{"date":"2021","year":2021,"rating":"bad","result":null,"billing":null,"receipts":null,"cube_version":null}],"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":33483441.0},{"year":2022,"value":36320020.0},{"year":2023,"value":38128925.0},{"year":2024,"value":36871165.0},{"year":2025,"value":38492926.0}],"category":"Community & Social Services"},{"values":[{"year":2021,"value":3582975.0},{"year":2022,"value":13936637.0},{"year":2023,"value":3469657.0},{"year":2024,"value":4061340.0},{"year":2025,"value":6361366.0}],"category":"Electricity "},{"values":[{"year":2021,"value":24500.0}],"category":"Environmental Protection"},{"values":[{"year":2021,"value":185360266.0},{"year":2022,"value":129453696.0},{"year":2023,"value":186813207.0},{"year":2024,"value":155397038.0},{"year":2025,"value":165522196.0}],"category":"Governance, Administration, Planning and Development"},{"values":[{"year":2021,"value":568256.0},{"year":2022,"value":215124.0},{"year":2023,"value":969323.0},{"year":2024,"value":580525.0},{"year":2025,"value":1177271.0}],"category":"Health"},{"values":[{"year":2021,"value":6150.0},{"year":2022,"value":6950.0},{"year":2023,"value":254335.0},{"year":2024,"value":205882.0},{"year":2025,"value":11931.0}],"category":"Housing"},{"values":[{"year":2021,"value":16485434.0},{"year":2022,"value":15831495.0},{"year":2023,"value":12078873.0},{"year":2024,"value":19457610.0},{"year":2025,"value":17643880.0}],"category":"Road Transport"},{"values":[{"year":2021,"value":263405.0},{"year":2022,"value":632593.0},{"year":2023,"value":804711.0},{"year":2024,"value":819887.0},{"year":2025,"value":1483443.0}],"category":"Sport And Recreation"},{"values":[{"year":2021,"value":6625457.0},{"year":2022,"value":5127357.0},{"year":2023,"value":11022738.0},{"year":2024,"value":11372948.0},{"year":2025,"value":18743398.0}],"category":"Waste Management"},{"values":[{"year":2021,"value":170468.0},{"year":2022,"value":508392.0},{"year":2023,"value":916762.0},{"year":2024,"value":1441762.0},{"year":2025,"value":1534074.0}],"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":"KZN221"},"muni_contact":{"url":"http://www.umshwathi.gov.za","phone_number":"033 816 6800","street_address_1":"7 High Street","street_address_2":"Main Road","street_address_3":"New Hanover","street_address_4":"3239"},"mayoral_staff":{"officials":[{"name":"Geofrey Mandla Zondi","role":"Mayor/Executive Mayor","email":"mandlaz@umshwathi.gov.za","title":"Mr","secretary":{"name":"N Masango","role":"Secretary of Mayor/Executive Mayor","email":"masangon@umshwathi.gov.za","title":"Ms","fax_number":"033 502 0305","office_phone":"033 816 6802"},"fax_number":"033 502 0305","office_phone":"033 816 6800"},{"name":"Ralph Mafwezwe Khanyile","role":"Municipal Manager","email":"khanyile.rm@umshwathi.gov.za","title":"Mr","secretary":{"name":"Nokubonga Mbatha","role":"Secretary of Municipal Manager","email":"nokubongam@umshwathi.gov.za","title":"Ms","fax_number":" ","office_phone":"033 816 6827"},"fax_number":"033 502 0305","office_phone":"033 816 6828"},{"name":"Nokuthula Precious Mdunge","role":"Deputy Mayor/Executive Mayor","email":"nmdunge@umshwathi.gov.za","title":"Ms","secretary":{"name":"N Masango","role":"Secretary of Deputy Mayor/Executive Mayor","email":"masangon@umshwathi.gov.za","title":"Ms","fax_number":"033 502 0305","office_phone":"033 816 6802"},"fax_number":"033 502 0305","office_phone":"033 816 6804"},{"name":"Ayanda Vilakazi","role":"Chief Financial Officer","email":"ayandav@umshwathi.gov.za","title":"Ms","secretary":{"name":"Sibusiso Jila","role":"Secretary of Financial Manager","email":"SibusisoJ@umshwathi.gov.za","title":"Mr","fax_number":"033 502 0286","office_phone":"033 815 2249"},"fax_number":" ","office_phone":"033 816 6885"}],"updated_date":"October 2026"},"audit_opinions":{"values":[{"date":2024,"rating":"unqualified","result":"Unqualified - No findings","report_url":"https://lg.treasury.gov.za/supportingdocs/KZN221/KZN221_Audit%20Report_2024_Y_20241203T103627Z_hloniphiles.pdf"},{"date":2023,"rating":"unqualified_emphasis_of_matter","result":"Unqualified - Emphasis of Matter items","report_url":"https://lg.treasury.gov.za/supportingdocs/KZN221/KZN221_Audit%20Report_2023_Y_20231218T125310Z_thenjiwem.pdf"},{"date":2022,"rating":"unqualified_emphasis_of_matter","result":"Unqualified - Emphasis of Matter items","report_url":"https://lg.treasury.gov.za/supportingdocs/KZN221/KZN221_Audit%20Report_2022_Y_20221214T102512Z_thenjiwem.pdf"},{"date":2021,"rating":"qualified","result":"Qualified","report_url":"https://lg.treasury.gov.za/supportingdocs/KZN221/KZN221_Audit%20Report_2021_Y_20220301T100513Z_5405.pdf"}]}}