{"indicators":{"grants":{"totals":{"2021":{"ACT":{"equitable_share":19370962.0,"national_conditional_grants":5217037.0},"ORGB":{"equitable_share":50969000.0,"national_conditional_grants":23447000.0},"SCHD":{"national_conditional_grants":23047000.0},"TRFR":{"national_conditional_grants":13909000.0}},"2022":{"ORGB":{"equitable_share":53751000.0,"national_conditional_grants":40102000.0},"SCHD":{"national_conditional_grants":40102000.0},"TRFR":{"national_conditional_grants":33636000.0}},"2023":{"ORGB":{"equitable_share":60247000.0,"provincial_transfers":19019000.0,"national_conditional_grants":44797000.0},"SCHD":{"national_conditional_grants":52997000.0},"TRFR":{"national_conditional_grants":38626000.0}},"2024":{"ORGB":{"equitable_share":66528000.0,"national_conditional_grants":29986000.0},"SCHD":{"national_conditional_grants":32458000.0},"TRFR":{"national_conditional_grants":32458000.0}}},"snapshot_date":{"year":2025,"quarter":"3"},"equitable_share":{"2021":[{"amount.sum":19370962.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ACT","financial_year_end.year":2021},{"amount.sum":50969000.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ORGB","financial_year_end.year":2021}],"2022":[{"amount.sum":53751000.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ORGB","financial_year_end.year":2022}],"2023":[{"amount.sum":60247000.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ORGB","financial_year_end.year":2023}],"2024":[{"amount.sum":66528000.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ORGB","financial_year_end.year":2024}]},"provincial_transfers":{"2023":[{"amount.sum":13328000.0,"grant.code":"0004","grant.label":"Public Works, Roads and Transport","amount_type.code":"ORGB","financial_year_end.year":2023},{"amount.sum":5691000.0,"grant.code":"0006","grant.label":"Sport, Arts and Culture","amount_type.code":"ORGB","financial_year_end.year":2023}]},"national_conditional_grants":{"2021":[{"amount.sum":775000.0,"grant.code":"DRG","grant.label":"Municipal Disaster Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":775000.0,"grant.code":"DRG","grant.label":"Municipal Disaster Grant","amount_type.code":"TRFR","financial_year_end.year":2021},{"amount.sum":1264598.0,"grant.code":"EEDG","grant.label":"Energy Efficiency and Demand Side Management (Municipal) Grant","amount_type.code":"ACT","financial_year_end.year":2021},{"amount.sum":3600000.0,"grant.code":"EEDG","grant.label":"Energy Efficiency and Demand Side Management (Municipal) Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":600000.0,"grant.code":"EEDG","grant.label":"Energy Efficiency and Demand Side Management (Municipal) Grant","amount_type.code":"TRFR","financial_year_end.year":2021},{"amount.sum":101081.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"ACT","financial_year_end.year":2021},{"amount.sum":2200000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":2200000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"TRFR","financial_year_end.year":2021},{"amount.sum":3755146.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"ACT","financial_year_end.year":2021},{"amount.sum":15137000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":10000000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2021},{"amount.sum":96212.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"ACT","financial_year_end.year":2021},{"amount.sum":1335000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":334000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"TRFR","financial_year_end.year":2021}],"2022":[{"amount.sum":2100000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":2100000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"TRFR","financial_year_end.year":2022},{"amount.sum":6466000.0,"grant.code":"IN7G","grant.label":"Integrated National Electrification Programme (Allocation in-kind) Grant","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":14111000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":14111000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"TRFR","financial_year_end.year":2022},{"amount.sum":15836000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":15836000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2022},{"amount.sum":1589000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":1589000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"TRFR","financial_year_end.year":2022}],"2023":[{"amount.sum":2100000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":2100000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"TRFR","financial_year_end.year":2023},{"amount.sum":3371000.0,"grant.code":"IN7G","grant.label":"Integrated National Electrification Programme (Allocation in-kind) Grant","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":18167000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":18167000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"TRFR","financial_year_end.year":2023},{"amount.sum":27782000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":16782000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2023},{"amount.sum":1577000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":1577000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"TRFR","financial_year_end.year":2023}],"2024":[{"amount.sum":6400000.0,"grant.code":"DRCG","grant.label":"Municipal Disaster Recovery Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":6400000.0,"grant.code":"DRCG","grant.label":"Municipal Disaster Recovery Grant","amount_type.code":"TRFR","financial_year_end.year":2024},{"amount.sum":5000000.0,"grant.code":"EEDG","grant.label":"Energy Efficiency and Demand Side Management (Municipal) Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":5000000.0,"grant.code":"EEDG","grant.label":"Energy Efficiency and Demand Side Management (Municipal) Grant","amount_type.code":"TRFR","financial_year_end.year":2024},{"amount.sum":2100000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":2100000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"TRFR","financial_year_end.year":2024},{"amount.sum":17416000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":17416000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2024},{"amount.sum":1542000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":1542000.0,"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":301928753.0,"cube_version":"v2"},{"date":2023,"rating":"good","result":23990233.0,"cube_version":"v2"},{"date":2022,"rating":"bad","result":-27039649.0,"cube_version":"v2"},{"date":2021,"rating":"bad","result":-67077708.0,"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":7.9,"cube_version":"v2"},{"date":2023,"rating":"bad","result":0.6,"cube_version":"v2"},{"date":2022,"rating":"bad","result":0,"cube_version":"v2"},{"date":2021,"rating":"bad","result":0,"cube_version":"v2"}],"formula":{"text":"= Cash available at year end / Operating Expenditure per month","actual":["=",{"cube":"cflow","item_codes":["4200"],"amount_type":"AUDA"},"/","(",{"cube":"incexp","item_codes":["4600"],"amount_type":"AUDA"},"/","12",")"]},"last_year":2024,"formula_v2":{"text":"= Cash available at year end / Operating Expenditure per month","actual":["=",{"cube":"cflow_v2","item_codes":["0430"],"amount_type":"AUDA"},"/","(",{"cube":"incexp_v2","item_codes":["3000","3100","3200","3300","3400","3500","3600","3700","3800","3900","4000","4100","4200","4300"],"amount_type":"AUDA"},"/","12",")"]},"result_type":"months"},"current_ratio":{"ref":{"url":"http://mfma.treasury.gov.za/Circulars/Pages/Circular71.aspx","title":"Circular 71"},"values":[{"date":2024,"year":2024,"assets":129768396.0,"rating":"bad","result":0.45,"amount_type":"AUDA","liabilities":290394710.0,"cube_version":"v2"},{"date":2023,"year":2023,"assets":70013298.0,"rating":"bad","result":0.33,"amount_type":"AUDA","liabilities":213033331.0,"cube_version":"v2"},{"date":2022,"year":2022,"assets":93937799.0,"rating":"bad","result":0.69,"amount_type":"AUDA","liabilities":135893014.0,"cube_version":"v2"},{"date":2021,"year":2021,"assets":20040340.0,"rating":"bad","result":0.35,"amount_type":"AUDA","liabilities":58061803.0,"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":35699273.0,"date":"2024","year":2024,"rating":"bad","result":0.12,"amount_type":"ACT","liabilities":290394710.0,"cube_version":"v2","call_investment_deposits":0},{"cash":1571822.0,"date":"2023","year":2023,"rating":"bad","result":0.01,"amount_type":"ACT","liabilities":213033331.0,"cube_version":"v2","call_investment_deposits":0},{"cash":2945490.0,"date":"2022","year":2022,"rating":"bad","result":0.02,"amount_type":"ACT","liabilities":135893014.0,"cube_version":"v2","call_investment_deposits":0},{"cash":-11980705.0,"date":"2021","year":2021,"rating":"bad","result":-0.21,"amount_type":"ACT","liabilities":58061803.0,"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":307804792.0,"percent":79.1},"total":389123942.0,"rating":"good","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":81319150.0,"percent":20.9}},"uifw_expenditure":{"ref":{"url":"http://mfma.treasury.gov.za/Circulars/Pages/Circular71.aspx","title":"Circular 71"},"values":[{"date":2024,"rating":"bad","result":12.29,"cube_version":"v2"},{"date":2023,"rating":"bad","result":19.48,"cube_version":"v2"},{"date":2022,"rating":"bad","result":4.78,"cube_version":"v2"},{"date":2021,"rating":"bad","result":11.89,"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":6246358.0,"comparison":"Original to adjusted budget","percent_changed":41.36},{"item":"Fines","amount":-13121837.0,"comparison":"Original budget to audited outcome","percent_changed":-86.9},{"item":"Government Transfers","amount":3476133.0,"comparison":"Original to adjusted budget","percent_changed":5.32},{"item":"Government Transfers","amount":4015852.0,"comparison":"Original budget to audited outcome","percent_changed":6.15},{"item":"Interest and investments","amount":-940000.0,"comparison":"Original to adjusted budget","percent_changed":-31.97},{"item":"Interest and investments","amount":10457590.0,"comparison":"Original budget to audited outcome","percent_changed":355.7},{"item":"Licenses and Permits","amount":-1189000.0,"comparison":"Original to adjusted budget","percent_changed":-27.68},{"item":"Licenses and Permits","amount":-1703938.0,"comparison":"Original budget to audited outcome","percent_changed":-39.67},{"item":"Other","amount":-6995000.0,"comparison":"Original to adjusted budget","percent_changed":-38.52},{"item":"Other","amount":-11459291.0,"comparison":"Original budget to audited outcome","percent_changed":-63.1},{"item":"Property rates","amount":-5000000.0,"comparison":"Original to adjusted budget","percent_changed":-5.69},{"item":"Property rates","amount":4912898.0,"comparison":"Original budget to audited outcome","percent_changed":5.59},{"item":"Rental income","amount":-505000.0,"comparison":"Original to adjusted budget","percent_changed":-29.7},{"item":"Rental income","amount":-801485.0,"comparison":"Original budget to audited outcome","percent_changed":-47.13},{"item":"Service Charges","amount":-4900235.0,"comparison":"Original to adjusted budget","percent_changed":-3.17},{"item":"Service Charges","amount":-7108764.0,"comparison":"Original budget to audited outcome","percent_changed":-4.6}],"2022":[{"item":"Fines","amount":585000.0,"comparison":"Original to adjusted budget","percent_changed":2.53},{"item":"Fines","amount":-23987182.0,"comparison":"Original budget to audited outcome","percent_changed":-103.84},{"item":"Government Transfers","amount":1600000.0,"comparison":"Original to adjusted budget","percent_changed":2.08},{"item":"Government Transfers","amount":-4643163.0,"comparison":"Original budget to audited outcome","percent_changed":-6.03},{"item":"Interest and investments","amount":-2440000.0,"comparison":"Original to adjusted budget","percent_changed":-82.99},{"item":"Interest and investments","amount":4533311.0,"comparison":"Original budget to audited outcome","percent_changed":154.19},{"item":"Licenses and Permits","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Licenses and Permits","amount":-2151740.0,"comparison":"Original budget to audited outcome","percent_changed":-49.49},{"item":"Other","amount":-2000000.0,"comparison":"Original to adjusted budget","percent_changed":-7.09},{"item":"Other","amount":-8163397.0,"comparison":"Original budget to audited outcome","percent_changed":-28.94},{"item":"Property rates","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Property rates","amount":1056705.0,"comparison":"Original budget to audited outcome","percent_changed":1.13},{"item":"Rental income","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Rental income","amount":-516322.0,"comparison":"Original budget to audited outcome","percent_changed":-33.41},{"item":"Service Charges","amount":-500000.0,"comparison":"Original to adjusted budget","percent_changed":-0.32},{"item":"Service Charges","amount":1748975.0,"comparison":"Original budget to audited outcome","percent_changed":1.12}],"2023":[{"item":"Fines","amount":-9750000.0,"comparison":"Original to adjusted budget","percent_changed":-42.21},{"item":"Fines","amount":-19674649.0,"comparison":"Original budget to audited outcome","percent_changed":-85.17},{"item":"Government Transfers","amount":2735504.0,"comparison":"Original to adjusted budget","percent_changed":3.02},{"item":"Government Transfers","amount":-6886411.0,"comparison":"Original budget to audited outcome","percent_changed":-7.61},{"item":"Interest and investments","amount":-940000.0,"comparison":"Original to adjusted budget","percent_changed":-12.87},{"item":"Interest and investments","amount":-3341974.0,"comparison":"Original budget to audited outcome","percent_changed":-45.74},{"item":"Licenses and Permits","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Licenses and Permits","amount":-585799.0,"comparison":"Original budget to audited outcome","percent_changed":-13.31},{"item":"Other","amount":-1661000.0,"comparison":"Original to adjusted budget","percent_changed":-17.62},{"item":"Other","amount":-1776008.0,"comparison":"Original budget to audited outcome","percent_changed":-18.84},{"item":"Property rates","amount":-2.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Property rates","amount":-3172587.0,"comparison":"Original budget to audited outcome","percent_changed":-3.22},{"item":"Rental income","amount":-4000.0,"comparison":"Original to adjusted budget","percent_changed":-0.26},{"item":"Rental income","amount":-771221.0,"comparison":"Original budget to audited outcome","percent_changed":-49.78},{"item":"Service Charges","amount":9915000.0,"comparison":"Original to adjusted budget","percent_changed":5.45},{"item":"Service Charges","amount":-38736263.0,"comparison":"Original budget to audited outcome","percent_changed":-21.29}],"2024":[{"item":"Fines","amount":-8550000.0,"comparison":"Original to adjusted budget","percent_changed":-33.4},{"item":"Fines","amount":-4054805.0,"comparison":"Original budget to audited outcome","percent_changed":-15.84},{"item":"Government Transfers","amount":4501985.0,"comparison":"Original to adjusted budget","percent_changed":5.88},{"item":"Government Transfers","amount":4750850.0,"comparison":"Original budget to audited outcome","percent_changed":6.2},{"item":"Interest and investments","amount":-3000000.0,"comparison":"Original to adjusted budget","percent_changed":-41.6},{"item":"Interest and investments","amount":-1960464.0,"comparison":"Original budget to audited outcome","percent_changed":-27.19},{"item":"Licenses and Permits","amount":221000.0,"comparison":"Original to adjusted budget","percent_changed":4.96},{"item":"Licenses and Permits","amount":-20782.0,"comparison":"Original budget to audited outcome","percent_changed":-0.47},{"item":"Other","amount":202000.0,"comparison":"Original to adjusted budget","percent_changed":3.14},{"item":"Other","amount":8944581.0,"comparison":"Original budget to audited outcome","percent_changed":139.14},{"item":"Property rates","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Property rates","amount":-2563972.0,"comparison":"Original budget to audited outcome","percent_changed":-2.4},{"item":"Rental income","amount":70000.0,"comparison":"Original to adjusted budget","percent_changed":5.36},{"item":"Rental income","amount":-348239.0,"comparison":"Original budget to audited outcome","percent_changed":-26.68},{"item":"Service Charges","amount":12840000.0,"comparison":"Original to adjusted budget","percent_changed":6.21},{"item":"Service Charges","amount":-50828383.0,"comparison":"Original budget to audited outcome","percent_changed":-24.56}]},"income_time_series":[{"amount":340205131.0,"budget_phase":"Adjusted Budget","financial_year":2021,"amount_type.code":"ADJB"},{"amount":383534553.0,"budget_phase":"Adjusted Budget","financial_year":2022,"amount_type.code":"ADJB"},{"amount":417008436.0,"budget_phase":"Adjusted Budget","financial_year":2023,"amount_type.code":"ADJB"},{"amount":441490141.0,"budget_phase":"Adjusted Budget","financial_year":2024,"amount_type.code":"ADJB"},{"amount":335202900.0,"budget_phase":"Audited Actual","financial_year":2021,"amount_type.code":"AUDA"},{"amount":354166740.0,"budget_phase":"Audited Actual","financial_year":2022,"amount_type.code":"AUDA"},{"amount":341768022.0,"budget_phase":"Audited Actual","financial_year":2023,"amount_type.code":"AUDA"},{"amount":389123942.0,"budget_phase":"Audited Actual","financial_year":2024,"amount_type.code":"AUDA"},{"amount":425442391.0,"budget_phase":"Audited Actual","financial_year":2025,"amount_type.code":"AUDA"},{"amount":487642500.0,"budget_phase":"Forecast 1 year ahead of budget year","financial_year":2026,"amount_type.code":"IBY1"},{"amount":513610884.0,"budget_phase":"Forecast 2 years ahead of budget year","financial_year":2027,"amount_type.code":"IBY2"},{"amount":350011875.0,"budget_phase":"Original Budget","financial_year":2021,"amount_type.code":"ORGB"},{"amount":386289553.0,"budget_phase":"Original Budget","financial_year":2022,"amount_type.code":"ORGB"},{"amount":416712934.0,"budget_phase":"Original Budget","financial_year":2023,"amount_type.code":"ORGB"},{"amount":435205156.0,"budget_phase":"Original Budget","financial_year":2024,"amount_type.code":"ORGB"},{"amount":463126773.0,"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":8046898.0,"comparison":"Original budget to audited outcome","percent_changed":7.39},{"item":"Contracted services","amount":5126487.0,"comparison":"Original to adjusted budget","percent_changed":12.25},{"item":"Contracted services","amount":-4974955.0,"comparison":"Original budget to audited outcome","percent_changed":-11.89},{"item":"Employee related costs","amount":-4332809.0,"comparison":"Original to adjusted budget","percent_changed":-3.21},{"item":"Employee related costs","amount":-4775679.0,"comparison":"Original budget to audited outcome","percent_changed":-3.54},{"item":"Other","amount":-2573579.0,"comparison":"Original to adjusted budget","percent_changed":-5.22},{"item":"Other","amount":26862639.0,"comparison":"Original budget to audited outcome","percent_changed":54.52},{"item":"Remuneration of councillors","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Remuneration of councillors","amount":-1337678.0,"comparison":"Original budget to audited outcome","percent_changed":-22.52},{"item":"Transfers and subsidies","amount":-2859580.0,"comparison":"Original to adjusted budget","percent_changed":-71.15},{"item":"Transfers and subsidies","amount":-1967368.0,"comparison":"Original budget to audited outcome","percent_changed":-48.95}]},"spending_time_series":[{"amount":340169312.0,"budget_phase":"Adjusted Budget","financial_year":2021,"amount_type.code":"ADJB"},{"amount":380512898.0,"budget_phase":"Adjusted Budget","financial_year":2022,"amount_type.code":"ADJB"},{"amount":426900870.0,"budget_phase":"Adjusted Budget","financial_year":2023,"amount_type.code":"ADJB"},{"amount":440913254.0,"budget_phase":"Adjusted Budget","financial_year":2024,"amount_type.code":"ADJB"},{"amount":366662650.0,"budget_phase":"Audited Actual","financial_year":2021,"amount_type.code":"AUDA"},{"amount":347184252.0,"budget_phase":"Audited Actual","financial_year":2022,"amount_type.code":"AUDA"},{"amount":457744000.0,"budget_phase":"Audited Actual","financial_year":2023,"amount_type.code":"AUDA"},{"amount":456733638.0,"budget_phase":"Audited Actual","financial_year":2024,"amount_type.code":"AUDA"},{"amount":554383492.0,"budget_phase":"Audited Actual","financial_year":2025,"amount_type.code":"AUDA"},{"amount":474640924.0,"budget_phase":"Forecast 1 year ahead of budget year","financial_year":2026,"amount_type.code":"IBY1"},{"amount":499547428.0,"budget_phase":"Forecast 2 years ahead of budget year","financial_year":2027,"amount_type.code":"IBY2"},{"amount":344808793.0,"budget_phase":"Original Budget","financial_year":2021,"amount_type.code":"ORGB"},{"amount":381749013.0,"budget_phase":"Original Budget","financial_year":2022,"amount_type.code":"ORGB"},{"amount":432370332.0,"budget_phase":"Original Budget","financial_year":2023,"amount_type.code":"ORGB"},{"amount":452596163.0,"budget_phase":"Original Budget","financial_year":2024,"amount_type.code":"ORGB"},{"amount":459107442.0,"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":-32.81,"overunder":"under","cube_version":"v2"},{"date":2023,"rating":"bad","result":273.47,"overunder":"over","cube_version":"v2"},{"date":2022,"rating":"bad","result":85.55,"overunder":"over","cube_version":"v2"},{"date":2021,"rating":"bad","result":22.38,"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":104147964.0,"amount_type":"AUDA"},{"date":"2024","item":"Service Charges","amount":156092826.0,"amount_type":"AUDA"},{"date":"2024","item":"Rental income","amount":957004.0,"amount_type":"AUDA"},{"date":"2024","item":"Interest and investments","amount":5250681.0,"amount_type":"AUDA"},{"date":"2024","item":"Fines","amount":21545795.0,"amount_type":"AUDA"},{"date":"2024","item":"Licenses and Permits","amount":4437241.0,"amount_type":"AUDA"},{"date":"2024","item":"Other","amount":15373281.0,"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":32.92},{"date":2023,"rating":"","result":31.8},{"date":2022,"rating":"","result":40.46},{"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":"good","result":3.6,"overunder":"over","cube_version":"v2"},{"date":2023,"rating":"ave","result":7.2,"overunder":"over","cube_version":"v2"},{"date":2022,"rating":"ave","result":-8.8,"overunder":"under","cube_version":"v2"},{"date":2021,"rating":"ave","result":7.8,"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":3.19,"cube_version":"v2"},{"date":2023,"rating":"bad","result":1.22,"cube_version":"v2"},{"date":2022,"rating":"bad","result":0.49,"cube_version":"v2"},{"date":2021,"rating":"bad","result":0.72,"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":10.77},{"date":2023,"rating":"","result":11.6},{"date":2022,"rating":"","result":9.99},{"date":2021,"rating":"","result":10.06}],"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":"good","result":96.68,"amount_type":"AUDA","cube_version":"v2"},{"date":"2023","year":2023,"rating":"bad","result":26.61,"amount_type":"AUDA","cube_version":"v2"},{"date":"2022","year":2022,"rating":"bad","result":-0.21,"amount_type":"AUDA","cube_version":"v2"},{"date":"2021","year":2021,"rating":"bad","result":-0.22,"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":27092182.0},{"year":2022,"value":32216433.0},{"year":2023,"value":41668441.0},{"year":2024,"value":38278928.0},{"year":2025,"value":39021643.0}],"category":"Community & Social Services"},{"values":[{"year":2021,"value":140019091.0},{"year":2022,"value":177275066.0},{"year":2023,"value":181642917.0},{"year":2024,"value":207813913.0},{"year":2025,"value":251079808.0}],"category":"Electricity "},{"values":[{"year":2021,"value":125987301.0},{"year":2022,"value":79528820.0},{"year":2023,"value":142295494.0},{"year":2024,"value":146144999.0},{"year":2025,"value":168970985.0}],"category":"Governance, Administration, Planning and Development"},{"values":[{"year":2021,"value":489299.0},{"year":2022,"value":539363.0},{"year":2023,"value":330050.0},{"year":2024,"value":345271.0},{"year":2025,"value":50759.0}],"category":"Housing"},{"values":[{"year":2021,"value":157110.0},{"year":2022,"value":174107.0},{"year":2023,"value":82797.0},{"year":2024,"value":130438.0},{"year":2025,"value":418974.0}],"category":"Other"},{"values":[{"year":2021,"value":37836545.0},{"year":2022,"value":40869833.0},{"year":2023,"value":30368731.0},{"year":2024,"value":41414372.0},{"year":2025,"value":48698469.0}],"category":"Road Transport"},{"values":[{"year":2021,"value":10201696.0},{"year":2022,"value":15055621.0},{"year":2023,"value":14644457.0},{"year":2024,"value":13088900.0},{"year":2025,"value":12783269.0}],"category":"Sport And Recreation"},{"values":[{"year":2021,"value":22996026.0},{"year":2022,"value":-487493.0},{"year":2023,"value":44705666.0},{"year":2024,"value":7632242.0},{"year":2025,"value":31734936.0}],"category":"Waste Management"},{"values":[{"year":2021,"value":1883400.0},{"year":2022,"value":2012502.0},{"year":2023,"value":2005447.0},{"year":2024,"value":1884575.0},{"year":2025,"value":1624649.0}],"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":[],"code":"KZN241"},"muni_contact":{"url":"http://www.endumeni.gov.za","phone_number":"034 212 2121","street_address_1":"Dundee Civic Centre","street_address_2":"64 Victoria Street","street_address_3":"Dundee","street_address_4":"3000"},"mayoral_staff":{"officials":[{"name":"Andrew Mkhize","role":"Mayor/Executive Mayor","email":"mayor@endumeni.gov.za","title":"Mr","secretary":{"name":"Lindokuhle Maphumulo","role":"Secretary of Mayor/Executive Mayor","email":"pamayor@endumeni.gov.za","title":"Mr","fax_number":"034 212 2184","office_phone":"034 212 2121"},"fax_number":" ","office_phone":"034 212 2121"},{"name":"Musawenkosi F Hadebe","role":"Municipal Manager","email":"hadebem@endumeni.gov.za","title":"Mr","secretary":{"name":"Minenhle Vilakazi","role":"Secretary of Municipal Manager","email":"pamm@endumeni.gov.za","title":"Ms","fax_number":"034 212 2182","office_phone":"034 212 2121"},"fax_number":" ","office_phone":"034 212 2121"},{"name":"Mi Nkosi","role":"Deputy Mayor/Executive Mayor","email":"cllrmnkosi@endumeni.gov.za","title":"Mr","secretary":{"name":"Bp Zwane","role":"Secretary of Deputy Mayor/Executive Mayor","email":"padeputymayor@endumeni.gov.za","title":"Mrs","fax_number":"","office_phone":"034 212 2121"},"fax_number":"","office_phone":"034 212 2121"},{"name":"Blessing Ndlovu","role":"Chief Financial Officer","email":"ndlovub@endumeni.gov.za","title":"Mr","secretary":{"name":"Surina Viljoen","role":"Secretary of Financial Manager","email":"viljoens@endumeni.gov.za","title":"Mrs","fax_number":"034 212 3856","office_phone":"034 212 2121"},"fax_number":" ","office_phone":"034 212 2121"}],"updated_date":"October 2026"},"audit_opinions":{"values":[{"date":2024,"rating":"disclaimer","result":"Disclaimer of opinion","report_url":"https://lg.treasury.gov.za/supportingdocs/KZN241/KZN241_Audit%20Report_2024_Y_20241202T132913Z_thusim.pdf"},{"date":2023,"rating":"qualified","result":"Qualified","report_url":"https://lg.treasury.gov.za/supportingdocs/KZN241/KZN241_Audit%20Report_2023_Y_20231207T122117Z_khumalom.pdf"},{"date":2022,"rating":"qualified","result":"Qualified","report_url":"https://lg.treasury.gov.za/supportingdocs/KZN241/KZN241_Audit%20Report_2022_Y_20221207T153457Z_khumalom.pdf"},{"date":2021,"rating":"qualified","result":"Qualified","report_url":"https://lg.treasury.gov.za/supportingdocs/KZN241/KZN241_Audit%20Report_2021_Y_20220901T092130Z_chenian.pdf"}]}}