{"indicators":{"grants":{"totals":{"2021":{"ACT":{"equitable_share":22150583.0,"national_conditional_grants":2939113.0},"ORGB":{"equitable_share":37857000.0,"national_conditional_grants":38337000.0},"SCHD":{"national_conditional_grants":29272000.0},"TRFR":{"national_conditional_grants":19848000.0}},"2022":{"ACT":{"national_conditional_grants":20053875.0},"ORGB":{"equitable_share":39181000.0,"national_conditional_grants":18695000.0},"SCHD":{"national_conditional_grants":23695000.0},"TRFR":{"national_conditional_grants":21499000.0}},"2023":{"ACT":{"national_conditional_grants":14527335.0},"ORGB":{"equitable_share":43460000.0,"provincial_transfers":8097000.0,"national_conditional_grants":29920000.0},"SCHD":{"national_conditional_grants":29920000.0},"TRFR":{"national_conditional_grants":29920000.0}},"2024":{"ACT":{"national_conditional_grants":46531358.0},"ORGB":{"equitable_share":46412000.0,"national_conditional_grants":68408000.0},"SCHD":{"national_conditional_grants":68097000.0},"TRFR":{"national_conditional_grants":68097000.0}}},"snapshot_date":{"year":2025,"quarter":"3"},"equitable_share":{"2021":[{"amount.sum":22150583.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ACT","financial_year_end.year":2021},{"amount.sum":37857000.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ORGB","financial_year_end.year":2021}],"2022":[{"amount.sum":39181000.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ORGB","financial_year_end.year":2022}],"2023":[{"amount.sum":43460000.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ORGB","financial_year_end.year":2023}],"2024":[{"amount.sum":46412000.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ORGB","financial_year_end.year":2024}]},"provincial_transfers":{"2023":[{"amount.sum":143000.0,"grant.code":"0004","grant.label":"Public Works, Roads and Transport","amount_type.code":"ORGB","financial_year_end.year":2023},{"amount.sum":2453000.0,"grant.code":"0006","grant.label":"Sport, Arts and Culture","amount_type.code":"ORGB","financial_year_end.year":2023},{"amount.sum":5501000.0,"grant.code":"0007","grant.label":"Housing and Local Government","amount_type.code":"ORGB","financial_year_end.year":2023}]},"national_conditional_grants":{"2021":[{"amount.sum":745000.0,"grant.code":"DRG","grant.label":"Municipal Disaster Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":745000.0,"grant.code":"DRG","grant.label":"Municipal Disaster Grant","amount_type.code":"TRFR","financial_year_end.year":2021},{"amount.sum":2800000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":2800000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"TRFR","financial_year_end.year":2021},{"amount.sum":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":4000000.0,"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":4000000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"TRFR","financial_year_end.year":2021},{"amount.sum":2292210.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"ACT","financial_year_end.year":2021},{"amount.sum":11981000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":8000000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2021},{"amount.sum":2535000.0,"grant.code":"MSIG","grant.label":"Municipal Systems Improvement Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":646903.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"ACT","financial_year_end.year":2021},{"amount.sum":1211000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":303000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"TRFR","financial_year_end.year":2021}],"2022":[{"amount.sum":4950230.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"ACT","financial_year_end.year":2022},{"amount.sum":2900000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":2900000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"TRFR","financial_year_end.year":2022},{"amount.sum":2196000.0,"grant.code":"IN7G","grant.label":"Integrated National Electrification Programme (Allocation in-kind) Grant","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":14239974.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"ACT","financial_year_end.year":2022},{"amount.sum":17463000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":17463000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2022},{"amount.sum":863671.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"ACT","financial_year_end.year":2022},{"amount.sum":1136000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":1136000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"TRFR","financial_year_end.year":2022}],"2023":[{"amount.sum":3000000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"ACT","financial_year_end.year":2023},{"amount.sum":3000000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":3000000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"TRFR","financial_year_end.year":2023},{"amount.sum":12590000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":12590000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"TRFR","financial_year_end.year":2023},{"amount.sum":10311335.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"ACT","financial_year_end.year":2023},{"amount.sum":13114000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":13114000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2023},{"amount.sum":1216000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"ACT","financial_year_end.year":2023},{"amount.sum":1216000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":1216000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"TRFR","financial_year_end.year":2023}],"2024":[{"amount.sum":1372665.0,"grant.code":"DRCG","grant.label":"Municipal Disaster Recovery Grant","amount_type.code":"ACT","financial_year_end.year":2024},{"amount.sum":10000000.0,"grant.code":"DRG","grant.label":"Municipal Disaster Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":10000000.0,"grant.code":"DRG","grant.label":"Municipal Disaster Grant","amount_type.code":"TRFR","financial_year_end.year":2024},{"amount.sum":2525319.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"ACT","financial_year_end.year":2024},{"amount.sum":3000000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":3000000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"TRFR","financial_year_end.year":2024},{"amount.sum":24359535.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"ACT","financial_year_end.year":2024},{"amount.sum":33819000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":33819000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"TRFR","financial_year_end.year":2024},{"amount.sum":17058839.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"ACT","financial_year_end.year":2024},{"amount.sum":20063000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":20063000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2024},{"amount.sum":1215000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"ACT","financial_year_end.year":2024},{"amount.sum":1215000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":1215000.0,"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":496064868.0,"cube_version":"v2"},{"date":2023,"rating":"good","result":1330543.0,"cube_version":"v2"},{"date":2022,"rating":"good","result":3518780.0,"cube_version":"v2"},{"date":2021,"rating":"good","result":5363519.0,"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":19.7,"cube_version":"v2"},{"date":2023,"rating":"bad","result":0.1,"cube_version":"v2"},{"date":2022,"rating":"bad","result":0.2,"cube_version":"v2"},{"date":2021,"rating":"bad","result":0.3,"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":214991587.0,"rating":"bad","result":0.34,"amount_type":"AUDA","liabilities":636763423.0,"cube_version":"v2"},{"date":2023,"year":2023,"assets":135806420.0,"rating":"bad","result":0.27,"amount_type":"AUDA","liabilities":502826765.0,"cube_version":"v2"},{"date":2022,"year":2022,"assets":153291179.0,"rating":"bad","result":0.4,"amount_type":"AUDA","liabilities":381969982.0,"cube_version":"v2"},{"date":2021,"year":2021,"assets":118730542.0,"rating":"bad","result":0.42,"amount_type":"AUDA","liabilities":283562519.0,"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":2293273.0,"date":"2024","year":2024,"rating":"bad","result":0.0,"amount_type":"ACT","liabilities":636763423.0,"cube_version":"v2","call_investment_deposits":0},{"cash":1407394.0,"date":"2023","year":2023,"rating":"bad","result":0.0,"amount_type":"ACT","liabilities":502826765.0,"cube_version":"v2","call_investment_deposits":0},{"cash":3518780.0,"date":"2022","year":2022,"rating":"bad","result":0.01,"amount_type":"ACT","liabilities":381969982.0,"cube_version":"v2","call_investment_deposits":0},{"cash":3634330.0,"date":"2021","year":2021,"rating":"bad","result":0.01,"amount_type":"ACT","liabilities":283562519.0,"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":111592630.0,"percent":54.65},"total":204193396.0,"rating":"ave","formula":{"text":"= Total revenue","actual":["=",{"cube":"incexp","item_codes":["0200","0300","0400","0700","0800","1000","1100","1300","1400","1500","1700","1800","1600","1610"],"amount_type":"AUDA"}]},"formula_v2":{"text":"= Total revenue","actual":["=",{"cube":"incexp_v2","item_codes":["0200","0300","0400","0500","0600","0700","0800","0900","1000","1100","1200","1300","1400","1500","1550","1570","1590","1600","1700","1800","1900","2000","2100","2300","2400","2500","2600","2700","2800","2200"],"amount_type":"AUDA"}]},"government":{"amount":92600766.0,"percent":45.35}},"uifw_expenditure":{"ref":{"url":"http://mfma.treasury.gov.za/Circulars/Pages/Circular71.aspx","title":"Circular 71"},"values":[{"date":2024,"rating":"bad","result":51.2,"cube_version":"v2"},{"date":2023,"rating":"bad","result":50.71,"cube_version":"v2"},{"date":2022,"rating":"bad","result":46.76,"cube_version":"v2"},{"date":2021,"rating":"bad","result":52.73,"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":961842.0,"comparison":"Original to adjusted budget","percent_changed":22.03},{"item":"Fines","amount":1972167.0,"comparison":"Original budget to audited outcome","percent_changed":45.18},{"item":"Government Transfers","amount":-3746000.0,"comparison":"Original to adjusted budget","percent_changed":-7.05},{"item":"Government Transfers","amount":-2261610.0,"comparison":"Original budget to audited outcome","percent_changed":-4.26},{"item":"Interest and investments","amount":-1921980.0,"comparison":"Original to adjusted budget","percent_changed":-46.72},{"item":"Interest and investments","amount":-4002055.0,"comparison":"Original budget to audited outcome","percent_changed":-97.28},{"item":"Licenses and Permits","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Licenses and Permits","amount":410974.0,"comparison":"Original budget to audited outcome","percent_changed":12.05},{"item":"Other","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Other","amount":-2471428.0,"comparison":"Original budget to audited outcome","percent_changed":-29.19},{"item":"Property rates","amount":null,"comparison":"Original to adjusted budget","percent_changed":null},{"item":"Property rates","amount":3539081.0,"comparison":"Original budget to audited outcome","percent_changed":31.65},{"item":"Rental income","amount":44740.0,"comparison":"Original to adjusted budget","percent_changed":147.02},{"item":"Rental income","amount":134529.0,"comparison":"Original budget to audited outcome","percent_changed":442.06},{"item":"Service Charges","amount":-34651096.0,"comparison":"Original to adjusted budget","percent_changed":-38.73},{"item":"Service Charges","amount":-38061687.0,"comparison":"Original budget to audited outcome","percent_changed":-42.55}],"2022":[{"item":"Fines","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Fines","amount":1431379.0,"comparison":"Original budget to audited outcome","percent_changed":32.79},{"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":-147247.0,"comparison":"Original to adjusted budget","percent_changed":-3.57},{"item":"Interest and investments","amount":-3777563.0,"comparison":"Original budget to audited outcome","percent_changed":-91.58},{"item":"Licenses and Permits","amount":1047139.0,"comparison":"Original to adjusted budget","percent_changed":29.58},{"item":"Licenses and Permits","amount":1021486.0,"comparison":"Original budget to audited outcome","percent_changed":28.86},{"item":"Other","amount":-2261184.0,"comparison":"Original to adjusted budget","percent_changed":-27.02},{"item":"Other","amount":-898830.0,"comparison":"Original budget to audited outcome","percent_changed":-10.74},{"item":"Property rates","amount":1819.0,"comparison":"Original to adjusted budget","percent_changed":0.01},{"item":"Property rates","amount":-696984.0,"comparison":"Original budget to audited outcome","percent_changed":-3.74},{"item":"Rental income","amount":25000.0,"comparison":"Original to adjusted budget","percent_changed":12.13},{"item":"Rental income","amount":37366.0,"comparison":"Original budget to audited outcome","percent_changed":18.13},{"item":"Service Charges","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Service Charges","amount":-15586694.0,"comparison":"Original budget to audited outcome","percent_changed":-18.38}],"2023":[{"item":"Fines","amount":1827057.0,"comparison":"Original to adjusted budget","percent_changed":31.43},{"item":"Fines","amount":1466672.0,"comparison":"Original budget to audited outcome","percent_changed":25.23},{"item":"Government Transfers","amount":-5341608.0,"comparison":"Original to adjusted budget","percent_changed":-9.49},{"item":"Government Transfers","amount":-2995354.0,"comparison":"Original budget to audited outcome","percent_changed":-5.32},{"item":"Interest and investments","amount":21935155.0,"comparison":"Original to adjusted budget","percent_changed":552.75},{"item":"Interest and investments","amount":10148785.0,"comparison":"Original budget to audited outcome","percent_changed":255.74},{"item":"Licenses and Permits","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Licenses and Permits","amount":-160681.0,"comparison":"Original budget to audited outcome","percent_changed":-3.26},{"item":"Other","amount":6929000.0,"comparison":"Original to adjusted budget","percent_changed":114.38},{"item":"Other","amount":3646038.0,"comparison":"Original budget to audited outcome","percent_changed":60.19},{"item":"Property rates","amount":102621.0,"comparison":"Original to adjusted budget","percent_changed":0.58},{"item":"Property rates","amount":-1373914.0,"comparison":"Original budget to audited outcome","percent_changed":-7.82},{"item":"Rental income","amount":29258.0,"comparison":"Original to adjusted budget","percent_changed":13.17},{"item":"Rental income","amount":-3685.0,"comparison":"Original budget to audited outcome","percent_changed":-1.66},{"item":"Service Charges","amount":353082.0,"comparison":"Original to adjusted budget","percent_changed":0.45},{"item":"Service Charges","amount":-23801300.0,"comparison":"Original budget to audited outcome","percent_changed":-30.46}],"2024":[{"item":"Fines","amount":-298009.0,"comparison":"Original to adjusted budget","percent_changed":-3.7},{"item":"Fines","amount":-852259.0,"comparison":"Original budget to audited outcome","percent_changed":-10.59},{"item":"Government Transfers","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Government Transfers","amount":38831610.0,"comparison":"Original budget to audited outcome","percent_changed":72.22},{"item":"Interest and investments","amount":7317319.0,"comparison":"Original to adjusted budget","percent_changed":26.86},{"item":"Interest and investments","amount":-26668174.0,"comparison":"Original budget to audited outcome","percent_changed":-97.9},{"item":"Licenses and Permits","amount":325621.0,"comparison":"Original to adjusted budget","percent_changed":6.79},{"item":"Licenses and Permits","amount":172699.0,"comparison":"Original budget to audited outcome","percent_changed":3.6},{"item":"Other","amount":-12396558.0,"comparison":"Original to adjusted budget","percent_changed":-91.29},{"item":"Other","amount":20268428.0,"comparison":"Original budget to audited outcome","percent_changed":149.25},{"item":"Property rates","amount":70353.0,"comparison":"Original to adjusted budget","percent_changed":0.44},{"item":"Property rates","amount":1426436.0,"comparison":"Original budget to audited outcome","percent_changed":9.02},{"item":"Rental income","amount":-96955.0,"comparison":"Original to adjusted budget","percent_changed":-38.98},{"item":"Rental income","amount":8106.0,"comparison":"Original budget to audited outcome","percent_changed":3.26},{"item":"Service Charges","amount":-8721066.0,"comparison":"Original to adjusted budget","percent_changed":-11.37},{"item":"Service Charges","amount":-29210486.0,"comparison":"Original budget to audited outcome","percent_changed":-38.07}]},"income_time_series":[{"amount":123646456.0,"budget_phase":"Adjusted Budget","financial_year":2021,"amount_type.code":"ADJB"},{"amount":168268183.0,"budget_phase":"Adjusted Budget","financial_year":2022,"amount_type.code":"ADJB"},{"amount":198814905.0,"budget_phase":"Adjusted Budget","financial_year":2023,"amount_type.code":"ADJB"},{"amount":186417741.0,"budget_phase":"Adjusted Budget","financial_year":2024,"amount_type.code":"ADJB"},{"amount":133401423.0,"budget_phase":"Audited Actual","financial_year":2021,"amount_type.code":"AUDA"},{"amount":151132816.0,"budget_phase":"Audited Actual","financial_year":2022,"amount_type.code":"AUDA"},{"amount":159906901.0,"budget_phase":"Audited Actual","financial_year":2023,"amount_type.code":"AUDA"},{"amount":204193396.0,"budget_phase":"Audited Actual","financial_year":2024,"amount_type.code":"AUDA"},{"amount":150211555.0,"budget_phase":"Audited Actual","financial_year":2025,"amount_type.code":"AUDA"},{"amount":220966849.0,"budget_phase":"Forecast 1 year ahead of budget year","financial_year":2026,"amount_type.code":"IBY1"},{"amount":227126329.0,"budget_phase":"Forecast 2 years ahead of budget year","financial_year":2027,"amount_type.code":"IBY2"},{"amount":174141452.0,"budget_phase":"Original Budget","financial_year":2021,"amount_type.code":"ORGB"},{"amount":169602656.0,"budget_phase":"Original Budget","financial_year":2022,"amount_type.code":"ORGB"},{"amount":172980340.0,"budget_phase":"Original Budget","financial_year":2023,"amount_type.code":"ORGB"},{"amount":200217036.0,"budget_phase":"Original Budget","financial_year":2024,"amount_type.code":"ORGB"},{"amount":205988607.0,"budget_phase":"Original Budget","financial_year":2025,"amount_type.code":"ORGB"}],"spending_adjustments":{"2021":[{"item":"Bulk purchases","amount":-12252113.0,"comparison":"Original to adjusted budget","percent_changed":-17.82},{"item":"Bulk purchases","amount":-5643046.0,"comparison":"Original budget to audited outcome","percent_changed":-8.21},{"item":"Contracted services","amount":1752916.0,"comparison":"Original to adjusted budget","percent_changed":17.87},{"item":"Contracted services","amount":-6830950.0,"comparison":"Original budget to audited outcome","percent_changed":-69.62},{"item":"Employee related costs","amount":2740127.0,"comparison":"Original to adjusted budget","percent_changed":5.94},{"item":"Employee related costs","amount":5942057.0,"comparison":"Original budget to audited outcome","percent_changed":12.89},{"item":"Finance charges","amount":1247900.0,"comparison":"Original to adjusted budget","percent_changed":0},{"item":"Finance charges","amount":7135928.0,"comparison":"Original budget to audited outcome","percent_changed":0},{"item":"Other","amount":-11537912.0,"comparison":"Original to adjusted budget","percent_changed":-27.39},{"item":"Other","amount":25854582.0,"comparison":"Original budget to audited outcome","percent_changed":61.38},{"item":"Remuneration of councillors","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Remuneration of councillors","amount":191286.0,"comparison":"Original budget to audited outcome","percent_changed":7.52}]},"spending_time_series":[{"amount":151312363.0,"budget_phase":"Adjusted Budget","financial_year":2021,"amount_type.code":"ADJB"},{"amount":192062476.0,"budget_phase":"Adjusted Budget","financial_year":2022,"amount_type.code":"ADJB"},{"amount":225381693.0,"budget_phase":"Adjusted Budget","financial_year":2023,"amount_type.code":"ADJB"},{"amount":244547798.0,"budget_phase":"Adjusted Budget","financial_year":2024,"amount_type.code":"ADJB"},{"amount":196011302.0,"budget_phase":"Audited Actual","financial_year":2021,"amount_type.code":"AUDA"},{"amount":246025768.0,"budget_phase":"Audited Actual","financial_year":2022,"amount_type.code":"AUDA"},{"amount":279005371.0,"budget_phase":"Audited Actual","financial_year":2023,"amount_type.code":"AUDA"},{"amount":301766323.0,"budget_phase":"Audited Actual","financial_year":2024,"amount_type.code":"AUDA"},{"amount":270644815.0,"budget_phase":"Audited Actual","financial_year":2025,"amount_type.code":"AUDA"},{"amount":198501681.0,"budget_phase":"Forecast 1 year ahead of budget year","financial_year":2026,"amount_type.code":"IBY1"},{"amount":204893284.0,"budget_phase":"Forecast 2 years ahead of budget year","financial_year":2027,"amount_type.code":"IBY2"},{"amount":169361445.0,"budget_phase":"Original Budget","financial_year":2021,"amount_type.code":"ORGB"},{"amount":168754313.0,"budget_phase":"Original Budget","financial_year":2022,"amount_type.code":"ORGB"},{"amount":188842153.0,"budget_phase":"Original Budget","financial_year":2023,"amount_type.code":"ORGB"},{"amount":190427939.0,"budget_phase":"Original Budget","financial_year":2024,"amount_type.code":"ORGB"},{"amount":192830031.0,"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":-54.25,"overunder":"under","cube_version":"v2"},{"date":2023,"rating":"bad","result":84.71,"overunder":"over","cube_version":"v2"},{"date":2022,"rating":"ave","result":6.47,"overunder":"over","cube_version":"v2"},{"date":2021,"rating":"bad","result":2949.01,"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":17242076.0,"amount_type":"AUDA"},{"date":"2024","item":"Service Charges","amount":47513722.0,"amount_type":"AUDA"},{"date":"2024","item":"Rental income","amount":256866.0,"amount_type":"AUDA"},{"date":"2024","item":"Interest and investments","amount":572186.0,"amount_type":"AUDA"},{"date":"2024","item":"Fines","amount":7191953.0,"amount_type":"AUDA"},{"date":"2024","item":"Licenses and Permits","amount":4967359.0,"amount_type":"AUDA"},{"date":"2024","item":"Other","amount":33848468.0,"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":21.42},{"date":2023,"rating":"","result":21.06},{"date":2022,"rating":"","result":22.32},{"date":2021,"rating":"","result":26.56}],"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":23.4,"overunder":"over","cube_version":"v2"},{"date":2023,"rating":"bad","result":23.8,"overunder":"over","cube_version":"v2"},{"date":2022,"rating":"bad","result":28.1,"overunder":"over","cube_version":"v2"},{"date":2021,"rating":"bad","result":29.5,"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":"good","result":13.01,"cube_version":"v2"},{"date":2023,"rating":"bad","result":7.73,"cube_version":"v2"},{"date":2022,"rating":"bad","result":0.09,"cube_version":"v2"},{"date":2021,"rating":"bad","result":0.05,"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":16.54},{"date":2023,"rating":"","result":8.93},{"date":2022,"rating":"","result":7.23},{"date":2021,"rating":"","result":1.52}],"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":-60.78,"amount_type":"AUDA","cube_version":"v2"},{"date":"2023","year":2023,"rating":"bad","result":63.38,"amount_type":"AUDA","cube_version":"v2"},{"date":"2022","year":2022,"rating":"bad","result":84.38,"amount_type":"AUDA","cube_version":"v2"},{"date":"2021","year":2021,"rating":"good","result":109.7,"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":6278029.0},{"year":2022,"value":6649597.0},{"year":2023,"value":5939666.0},{"year":2024,"value":5577883.0},{"year":2025,"value":6259674.0}],"category":"Community & Social Services"},{"values":[{"year":2021,"value":88564305.0},{"year":2022,"value":112880873.0},{"year":2023,"value":130000358.0},{"year":2024,"value":153769702.0},{"year":2025,"value":124640761.0}],"category":"Electricity "},{"values":[{"year":2021,"value":83061003.0},{"year":2022,"value":87956671.0},{"year":2023,"value":101485943.0},{"year":2024,"value":97470575.0},{"year":2025,"value":90874057.0}],"category":"Governance, Administration, Planning and Development"},{"values":[{"year":2022,"value":2095000.0},{"year":2024,"value":34021.0}],"category":"Housing"},{"values":[{"year":2021,"value":28569230.0},{"year":2022,"value":27450734.0},{"year":2023,"value":27697354.0},{"year":2024,"value":32345970.0},{"year":2025,"value":38647075.0}],"category":"Road Transport"},{"values":[{"year":2021,"value":48227.0},{"year":2022,"value":451198.0},{"year":2023,"value":738555.0},{"year":2024,"value":604610.0},{"year":2025,"value":196406.0}],"category":"Sport And Recreation"},{"values":[{"year":2021,"value":-10509492.0},{"year":2022,"value":8541695.0},{"year":2023,"value":13143495.0},{"year":2024,"value":11963562.0},{"year":2025,"value":10026842.0}],"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":"KZN223"},"muni_contact":{"url":"http://www.mpofana.gov.za","phone_number":"033 263 1221","street_address_1":"Mpofana Municipal Buildings","street_address_2":"10 Claughton Terrace","street_address_3":"Mooi River","street_address_4":"3300"},"mayoral_staff":{"officials":[{"name":"Thembi Maureen Magubane","role":"Mayor/Executive Mayor","email":"thembi.magubane@mpofana.gov.za","title":"Cllr","secretary":{"name":"Mthokozisi Kubheka","role":"Secretary of Mayor/Executive Mayor","email":"mthoko.kubheka@mpofana.gov.za","title":"Mr","fax_number":"033 263 1127","office_phone":"033 263 1221"},"fax_number":"033 263 1127","office_phone":"033 263 1221"},{"name":"Elphas Dladla","role":"Municipal Manager","email":"mm.office@mpofana.gov.za","title":"Dr","secretary":{"name":"Silindile Buthelezi","role":"Secretary of Municipal Manager","email":"sli.buthelezi@mpofana.gov.za","title":"Ms","fax_number":"033 263 1127","office_phone":"033 263 7720"},"fax_number":"033 263 1127","office_phone":"033 263 1221"},{"name":"J Mpangase","role":"Deputy Mayor/Executive Mayor","email":"","title":"","secretary":{"name":"","role":"Secretary of Deputy Mayor/Executive Mayor","email":"","title":"","fax_number":"","office_phone":""},"fax_number":"033 263 1127","office_phone":"033 263 1221"},{"name":"Ntando Duma","role":"Chief Financial Officer","email":"cfo.office@mpofana.gov.za","title":"Mr","secretary":{"name":"Gezekile Mnikathi","role":"Secretary of Financial Manager","email":"","title":"Ms","fax_number":"033 263 1127","office_phone":"033 263 1221"},"fax_number":"033 263 1127","office_phone":"033 263 7734"}],"updated_date":"October 2026"},"audit_opinions":{"values":[{"date":2024,"rating":"unqualified_emphasis_of_matter","result":"Unqualified - Emphasis of Matter items","report_url":"https://lg.treasury.gov.za/supportingdocs/KZN223/KZN223_Audit%20Report_2024_Y_20241205T160539Z_thandi_cele.pdf"},{"date":2023,"rating":"qualified","result":"Qualified","report_url":"https://lg.treasury.gov.za/supportingdocs/KZN223/KZN223_Audit%20Report_2023_Y_20240103T145005Z_thandi_cele.pdf"},{"date":2022,"rating":"qualified","result":"Qualified","report_url":"https://lg.treasury.gov.za/supportingdocs/KZN223/KZN223_Audit%20Report_2022_Y_20221207T101306Z_thandi_cele.pdf"},{"date":2021,"rating":"qualified","result":"Qualified","report_url":"https://lg.treasury.gov.za/supportingdocs/KZN223/KZN223_Audit%20Report_2021_Y_20220215T104403Z_thandi_cele.pdf"}]}}