{"indicators":{"grants":{"totals":{"2021":{"ACT":{"equitable_share":41256598.0,"national_conditional_grants":6913219.0},"ORGB":{"equitable_share":138440000.0,"national_conditional_grants":68223000.0},"SCHD":{"national_conditional_grants":58527000.0},"TRFR":{"national_conditional_grants":36819000.0}},"2022":{"ORGB":{"equitable_share":145819000.0,"national_conditional_grants":70033000.0},"SCHD":{"national_conditional_grants":70033000.0},"TRFR":{"national_conditional_grants":63110000.0}},"2023":{"ACT":{"national_conditional_grants":66759848.0},"ORGB":{"equitable_share":162289000.0,"provincial_transfers":58121000.0,"national_conditional_grants":57274000.0},"SCHD":{"national_conditional_grants":72474000.0},"TRFR":{"national_conditional_grants":70474000.0}},"2024":{"ACT":{"national_conditional_grants":56666556.0},"ORGB":{"equitable_share":176236000.0,"national_conditional_grants":55241000.0},"SCHD":{"national_conditional_grants":54443000.0},"TRFR":{"national_conditional_grants":50519000.0}}},"snapshot_date":{"year":2025,"quarter":"3"},"equitable_share":{"2021":[{"amount.sum":41256598.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ACT","financial_year_end.year":2021},{"amount.sum":138440000.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ORGB","financial_year_end.year":2021}],"2022":[{"amount.sum":145819000.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ORGB","financial_year_end.year":2022}],"2023":[{"amount.sum":162289000.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ORGB","financial_year_end.year":2023}],"2024":[{"amount.sum":176236000.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ORGB","financial_year_end.year":2024}]},"provincial_transfers":{"2023":[{"amount.sum":5000000.0,"grant.code":"0004","grant.label":"Public Works, Roads and Transport","amount_type.code":"ORGB","financial_year_end.year":2023},{"amount.sum":3031000.0,"grant.code":"0006","grant.label":"Sport, Arts and Culture","amount_type.code":"ORGB","financial_year_end.year":2023},{"amount.sum":50090000.0,"grant.code":"0007","grant.label":"Housing and Local Government","amount_type.code":"ORGB","financial_year_end.year":2023}]},"national_conditional_grants":{"2021":[{"amount.sum":757000.0,"grant.code":"DRG","grant.label":"Municipal Disaster Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":757000.0,"grant.code":"DRG","grant.label":"Municipal Disaster Grant","amount_type.code":"TRFR","financial_year_end.year":2021},{"amount.sum":796777.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"ACT","financial_year_end.year":2021},{"amount.sum":2700000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":2700000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"TRFR","financial_year_end.year":2021},{"amount.sum":12000000.0,"grant.code":"IN7G","grant.label":"Integrated National Electrification Programme (Allocation in-kind) Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":8000000.0,"grant.code":"IN7G","grant.label":"Integrated National Electrification Programme (Allocation in-kind) Grant","amount_type.code":"TRFR","financial_year_end.year":2021},{"amount.sum":12000000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":8000000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"TRFR","financial_year_end.year":2021},{"amount.sum":3557159.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"ACT","financial_year_end.year":2021},{"amount.sum":29623000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":17000000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2021},{"amount.sum":1574562.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"ACT","financial_year_end.year":2021},{"amount.sum":1447000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":362000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"TRFR","financial_year_end.year":2021},{"amount.sum":984721.0,"grant.code":"USDG","grant.label":"Urban Settlement Development Grant","amount_type.code":"ACT","financial_year_end.year":2021}],"2022":[{"amount.sum":2000000.0,"grant.code":"EEDG","grant.label":"Energy Efficiency and Demand Side Management (Municipal) Grant","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":2000000.0,"grant.code":"EEDG","grant.label":"Energy Efficiency and Demand Side Management (Municipal) Grant","amount_type.code":"TRFR","financial_year_end.year":2022},{"amount.sum":2550000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":2550000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"TRFR","financial_year_end.year":2022},{"amount.sum":6923000.0,"grant.code":"IN7G","grant.label":"Integrated National Electrification Programme (Allocation in-kind) Grant","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":17237000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":17237000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"TRFR","financial_year_end.year":2022},{"amount.sum":41323000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":41323000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2022}],"2023":[{"amount.sum":1934182.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"ACT","financial_year_end.year":2023},{"amount.sum":2550000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":2550000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"TRFR","financial_year_end.year":2023},{"amount.sum":17100000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"ACT","financial_year_end.year":2023},{"amount.sum":17100000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":17100000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"TRFR","financial_year_end.year":2023},{"amount.sum":42568664.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"ACT","financial_year_end.year":2023},{"amount.sum":50120000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":48120000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2023},{"amount.sum":2453004.0,"grant.code":"MRG","grant.label":"","amount_type.code":"ACT","financial_year_end.year":2023},{"amount.sum":2703998.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"ACT","financial_year_end.year":2023},{"amount.sum":2704000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":2704000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"TRFR","financial_year_end.year":2023}],"2024":[{"amount.sum":2550002.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"ACT","financial_year_end.year":2024},{"amount.sum":2550000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":2550000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"TRFR","financial_year_end.year":2024},{"amount.sum":3924000.0,"grant.code":"IN7G","grant.label":"Integrated National Electrification Programme (Allocation in-kind) Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":10126229.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"ACT","financial_year_end.year":2024},{"amount.sum":12355000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":12355000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"TRFR","financial_year_end.year":2024},{"amount.sum":38556327.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"ACT","financial_year_end.year":2024},{"amount.sum":32647000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":32647000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2024},{"amount.sum":2466999.0,"grant.code":"MRG","grant.label":"","amount_type.code":"ACT","financial_year_end.year":2024},{"amount.sum":2966999.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"ACT","financial_year_end.year":2024},{"amount.sum":2967000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":2967000.0,"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":1038880957.0,"cube_version":"v2"},{"date":2023,"rating":"good","result":544439310.0,"cube_version":"v2"},{"date":2022,"rating":"good","result":14316055.0,"cube_version":"v2"},{"date":2021,"rating":"good","result":13415369.0,"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":28.0,"cube_version":"v2"},{"date":2023,"rating":"good","result":15.8,"cube_version":"v2"},{"date":2022,"rating":"bad","result":0.5,"cube_version":"v2"},{"date":2021,"rating":"bad","result":0.4,"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":70258366.0,"rating":"bad","result":0.84,"amount_type":"AUDA","liabilities":83632120.0,"cube_version":"v2"},{"date":2023,"year":2023,"assets":64325917.0,"rating":"bad","result":0.98,"amount_type":"AUDA","liabilities":65715785.0,"cube_version":"v2"},{"date":2022,"year":2022,"assets":88372288.0,"rating":"ave","result":1.15,"amount_type":"AUDA","liabilities":76839316.0,"cube_version":"v2"},{"date":2021,"year":2021,"assets":99120640.0,"rating":"ave","result":1.17,"amount_type":"AUDA","liabilities":85008238.0,"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":40234058.0,"date":"2024","year":2024,"rating":"bad","result":0.48,"amount_type":"ACT","liabilities":83632120.0,"cube_version":"v2","call_investment_deposits":0},{"cash":36397574.0,"date":"2023","year":2023,"rating":"bad","result":0.55,"amount_type":"ACT","liabilities":65715785.0,"cube_version":"v2","call_investment_deposits":0},{"cash":47481448.0,"date":"2022","year":2022,"rating":"bad","result":0.62,"amount_type":"ACT","liabilities":76839316.0,"cube_version":"v2","call_investment_deposits":0},{"cash":63448859.0,"date":"2021","year":2021,"rating":"bad","result":0.75,"amount_type":"ACT","liabilities":85008238.0,"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":204639977.0,"percent":52.59},"total":389121065.0,"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":184481088.0,"percent":47.41}},"uifw_expenditure":{"ref":{"url":"http://mfma.treasury.gov.za/Circulars/Pages/Circular71.aspx","title":"Circular 71"},"values":[{"date":2024,"rating":"bad","result":0.18,"cube_version":"v2"},{"date":2023,"rating":"bad","result":8.95,"cube_version":"v2"},{"date":2022,"rating":"bad","result":5.09,"cube_version":"v2"},{"date":2021,"rating":"bad","result":16.97,"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":1733852.0,"comparison":"Original budget to audited outcome","percent_changed":1688.02},{"item":"Government Transfers","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Government Transfers","amount":169869.0,"comparison":"Original budget to audited outcome","percent_changed":0.1},{"item":"Interest and investments","amount":-4282514.0,"comparison":"Original to adjusted budget","percent_changed":-68.49},{"item":"Interest and investments","amount":-3891989.0,"comparison":"Original budget to audited outcome","percent_changed":-62.25},{"item":"Licenses and Permits","amount":-1371401.0,"comparison":"Original to adjusted budget","percent_changed":-38.03},{"item":"Licenses and Permits","amount":-565956.0,"comparison":"Original budget to audited outcome","percent_changed":-15.69},{"item":"Other","amount":1763953.0,"comparison":"Original to adjusted budget","percent_changed":25.47},{"item":"Other","amount":402077.0,"comparison":"Original budget to audited outcome","percent_changed":5.81},{"item":"Property rates","amount":1783056.0,"comparison":"Original to adjusted budget","percent_changed":3.85},{"item":"Property rates","amount":5854566.0,"comparison":"Original budget to audited outcome","percent_changed":12.63},{"item":"Rental income","amount":-429394.0,"comparison":"Original to adjusted budget","percent_changed":-53.71},{"item":"Rental income","amount":-355544.0,"comparison":"Original budget to audited outcome","percent_changed":-44.48},{"item":"Service Charges","amount":-5463175.0,"comparison":"Original to adjusted budget","percent_changed":-5.78},{"item":"Service Charges","amount":-2477580.0,"comparison":"Original budget to audited outcome","percent_changed":-2.62}],"2022":[{"item":"Fines","amount":-61857.0,"comparison":"Original to adjusted budget","percent_changed":-57.35},{"item":"Fines","amount":720928.0,"comparison":"Original budget to audited outcome","percent_changed":668.45},{"item":"Government Transfers","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Government Transfers","amount":-1298342.0,"comparison":"Original budget to audited outcome","percent_changed":-0.85},{"item":"Interest and investments","amount":1486733.0,"comparison":"Original to adjusted budget","percent_changed":71.88},{"item":"Interest and investments","amount":1229003.0,"comparison":"Original budget to audited outcome","percent_changed":59.42},{"item":"Licenses and Permits","amount":1315501.0,"comparison":"Original to adjusted budget","percent_changed":56.12},{"item":"Licenses and Permits","amount":1212588.0,"comparison":"Original budget to audited outcome","percent_changed":51.73},{"item":"Other","amount":16917664.0,"comparison":"Original to adjusted budget","percent_changed":675.09},{"item":"Other","amount":18255455.0,"comparison":"Original budget to audited outcome","percent_changed":728.47},{"item":"Property rates","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Property rates","amount":-1117758.0,"comparison":"Original budget to audited outcome","percent_changed":-2.39},{"item":"Rental income","amount":296273.0,"comparison":"Original to adjusted budget","percent_changed":940.55},{"item":"Rental income","amount":604739.0,"comparison":"Original budget to audited outcome","percent_changed":1919.81},{"item":"Service Charges","amount":2004848.0,"comparison":"Original to adjusted budget","percent_changed":1.93},{"item":"Service Charges","amount":-3982533.0,"comparison":"Original budget to audited outcome","percent_changed":-3.83}],"2023":[{"item":"Fines","amount":56018.0,"comparison":"Original to adjusted budget","percent_changed":115.99},{"item":"Fines","amount":346152.0,"comparison":"Original budget to audited outcome","percent_changed":716.76},{"item":"Government Transfers","amount":29925.0,"comparison":"Original to adjusted budget","percent_changed":0.02},{"item":"Government Transfers","amount":-921839.0,"comparison":"Original budget to audited outcome","percent_changed":-0.54},{"item":"Interest and investments","amount":1112249.0,"comparison":"Original to adjusted budget","percent_changed":51.31},{"item":"Interest and investments","amount":1932676.0,"comparison":"Original budget to audited outcome","percent_changed":89.16},{"item":"Licenses and Permits","amount":-514644.0,"comparison":"Original to adjusted budget","percent_changed":-21.58},{"item":"Licenses and Permits","amount":230708.0,"comparison":"Original budget to audited outcome","percent_changed":9.67},{"item":"Other","amount":3245726.0,"comparison":"Original to adjusted budget","percent_changed":54.79},{"item":"Other","amount":25036638.0,"comparison":"Original budget to audited outcome","percent_changed":422.62},{"item":"Property rates","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Property rates","amount":11104551.0,"comparison":"Original budget to audited outcome","percent_changed":22.15},{"item":"Rental income","amount":-99840.0,"comparison":"Original to adjusted budget","percent_changed":-22.86},{"item":"Rental income","amount":-104918.0,"comparison":"Original budget to audited outcome","percent_changed":-24.02},{"item":"Service Charges","amount":-2462953.0,"comparison":"Original to adjusted budget","percent_changed":-2.13},{"item":"Service Charges","amount":-21995168.0,"comparison":"Original budget to audited outcome","percent_changed":-19.0}],"2024":[{"item":"Fines","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Fines","amount":475327.0,"comparison":"Original budget to audited outcome","percent_changed":434.81},{"item":"Government Transfers","amount":-782000.0,"comparison":"Original to adjusted budget","percent_changed":-0.42},{"item":"Government Transfers","amount":68163.0,"comparison":"Original budget to audited outcome","percent_changed":0.04},{"item":"Interest and investments","amount":2383898.0,"comparison":"Original to adjusted budget","percent_changed":69.35},{"item":"Interest and investments","amount":2458890.0,"comparison":"Original budget to audited outcome","percent_changed":71.53},{"item":"Licenses and Permits","amount":980021.0,"comparison":"Original to adjusted budget","percent_changed":49.99},{"item":"Licenses and Permits","amount":954642.0,"comparison":"Original budget to audited outcome","percent_changed":48.7},{"item":"Other","amount":21943357.0,"comparison":"Original to adjusted budget","percent_changed":228.34},{"item":"Other","amount":24644967.0,"comparison":"Original budget to audited outcome","percent_changed":256.45},{"item":"Property rates","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Property rates","amount":2117906.0,"comparison":"Original budget to audited outcome","percent_changed":4.16},{"item":"Rental income","amount":50000.0,"comparison":"Original to adjusted budget","percent_changed":14.16},{"item":"Rental income","amount":28919.0,"comparison":"Original budget to audited outcome","percent_changed":8.19},{"item":"Service Charges","amount":73195.0,"comparison":"Original to adjusted budget","percent_changed":0.06},{"item":"Service Charges","amount":-22321490.0,"comparison":"Original budget to audited outcome","percent_changed":-17.19}]},"income_time_series":[{"amount":322822923.0,"budget_phase":"Adjusted Budget","financial_year":2021,"amount_type.code":"ADJB"},{"amount":332462139.0,"budget_phase":"Adjusted Budget","financial_year":2022,"amount_type.code":"ADJB"},{"amount":348815297.0,"budget_phase":"Adjusted Budget","financial_year":2023,"amount_type.code":"ADJB"},{"amount":405342212.0,"budget_phase":"Adjusted Budget","financial_year":2024,"amount_type.code":"ADJB"},{"amount":331691693.0,"budget_phase":"Audited Actual","financial_year":2021,"amount_type.code":"AUDA"},{"amount":326127057.0,"budget_phase":"Audited Actual","financial_year":2022,"amount_type.code":"AUDA"},{"amount":363077616.0,"budget_phase":"Audited Actual","financial_year":2023,"amount_type.code":"AUDA"},{"amount":389121065.0,"budget_phase":"Audited Actual","financial_year":2024,"amount_type.code":"AUDA"},{"amount":436344987.0,"budget_phase":"Audited Actual","financial_year":2025,"amount_type.code":"AUDA"},{"amount":455215289.0,"budget_phase":"Forecast 1 year ahead of budget year","financial_year":2026,"amount_type.code":"IBY1"},{"amount":464079969.0,"budget_phase":"Forecast 2 years ahead of budget year","financial_year":2027,"amount_type.code":"IBY2"},{"amount":330822398.0,"budget_phase":"Original Budget","financial_year":2021,"amount_type.code":"ORGB"},{"amount":310502977.0,"budget_phase":"Original Budget","financial_year":2022,"amount_type.code":"ORGB"},{"amount":347448816.0,"budget_phase":"Original Budget","financial_year":2023,"amount_type.code":"ORGB"},{"amount":380693741.0,"budget_phase":"Original Budget","financial_year":2024,"amount_type.code":"ORGB"},{"amount":444521187.0,"budget_phase":"Original Budget","financial_year":2025,"amount_type.code":"ORGB"}],"spending_adjustments":{"2022":[{"item":"Bulk purchases","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Bulk purchases","amount":1862638.0,"comparison":"Original budget to audited outcome","percent_changed":2.53},{"item":"Contracted services","amount":18100240.0,"comparison":"Original to adjusted budget","percent_changed":49.32},{"item":"Contracted services","amount":17831779.0,"comparison":"Original budget to audited outcome","percent_changed":48.59},{"item":"Employee related costs","amount":8049435.0,"comparison":"Original to adjusted budget","percent_changed":6.07},{"item":"Employee related costs","amount":3555127.0,"comparison":"Original budget to audited outcome","percent_changed":2.68},{"item":"Finance charges","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Finance charges","amount":3037905.0,"comparison":"Original budget to audited outcome","percent_changed":1012.63},{"item":"Other","amount":36966453.0,"comparison":"Original to adjusted budget","percent_changed":43.07},{"item":"Other","amount":11385274.0,"comparison":"Original budget to audited outcome","percent_changed":13.27},{"item":"Remuneration of councillors","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Remuneration of councillors","amount":-326464.0,"comparison":"Original budget to audited outcome","percent_changed":-3.06},{"item":"Transfers and subsidies","amount":-146000.0,"comparison":"Original to adjusted budget","percent_changed":-10.28},{"item":"Transfers and subsidies","amount":-106678.0,"comparison":"Original budget to audited outcome","percent_changed":-7.51}],"2023":[{"item":"Bulk purchases","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Bulk purchases","amount":-5610885.0,"comparison":"Original budget to audited outcome","percent_changed":-7.02},{"item":"Contracted services","amount":2775575.0,"comparison":"Original to adjusted budget","percent_changed":6.26},{"item":"Contracted services","amount":24684217.0,"comparison":"Original budget to audited outcome","percent_changed":55.64},{"item":"Employee related costs","amount":11044527.0,"comparison":"Original to adjusted budget","percent_changed":7.61},{"item":"Employee related costs","amount":-3964415.0,"comparison":"Original budget to audited outcome","percent_changed":-2.73},{"item":"Finance charges","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Finance charges","amount":3934483.0,"comparison":"Original budget to audited outcome","percent_changed":1251.43},{"item":"Other","amount":37068181.0,"comparison":"Original to adjusted budget","percent_changed":46.21},{"item":"Other","amount":31946668.0,"comparison":"Original budget to audited outcome","percent_changed":39.82},{"item":"Remuneration of councillors","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Remuneration of councillors","amount":48184.0,"comparison":"Original budget to audited outcome","percent_changed":0.45},{"item":"Transfers and subsidies","amount":-573400.0,"comparison":"Original to adjusted budget","percent_changed":-33.73},{"item":"Transfers and subsidies","amount":-632334.0,"comparison":"Original budget to audited outcome","percent_changed":-37.2}]},"spending_time_series":[{"amount":334872882.0,"budget_phase":"Adjusted Budget","financial_year":2021,"amount_type.code":"ADJB"},{"amount":403980574.0,"budget_phase":"Adjusted Budget","financial_year":2022,"amount_type.code":"ADJB"},{"amount":412716537.0,"budget_phase":"Adjusted Budget","financial_year":2023,"amount_type.code":"ADJB"},{"amount":452892927.0,"budget_phase":"Adjusted Budget","financial_year":2024,"amount_type.code":"ADJB"},{"amount":358943916.0,"budget_phase":"Audited Actual","financial_year":2021,"amount_type.code":"AUDA"},{"amount":378250027.0,"budget_phase":"Audited Actual","financial_year":2022,"amount_type.code":"AUDA"},{"amount":412807572.0,"budget_phase":"Audited Actual","financial_year":2023,"amount_type.code":"AUDA"},{"amount":444737208.0,"budget_phase":"Audited Actual","financial_year":2024,"amount_type.code":"AUDA"},{"amount":507916740.0,"budget_phase":"Audited Actual","financial_year":2025,"amount_type.code":"AUDA"},{"amount":506321332.0,"budget_phase":"Forecast 1 year ahead of budget year","financial_year":2026,"amount_type.code":"IBY1"},{"amount":484693844.0,"budget_phase":"Forecast 2 years ahead of budget year","financial_year":2027,"amount_type.code":"IBY2"},{"amount":305852407.0,"budget_phase":"Original Budget","financial_year":2021,"amount_type.code":"ORGB"},{"amount":341010446.0,"budget_phase":"Original Budget","financial_year":2022,"amount_type.code":"ORGB"},{"amount":362401654.0,"budget_phase":"Original Budget","financial_year":2023,"amount_type.code":"ORGB"},{"amount":412010280.0,"budget_phase":"Original Budget","financial_year":2024,"amount_type.code":"ORGB"},{"amount":480371143.0,"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":2676.24,"overunder":"over","cube_version":"v2"},{"date":2023,"rating":"bad","result":1970.31,"overunder":"over","cube_version":"v2"},{"date":2022,"rating":"bad","result":1831.93,"overunder":"over","cube_version":"v2"},{"date":2021,"rating":"bad","result":1325.1,"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":53052654.0,"amount_type":"AUDA"},{"date":"2024","item":"Service Charges","amount":107554246.0,"amount_type":"AUDA"},{"date":"2024","item":"Rental income","amount":382002.0,"amount_type":"AUDA"},{"date":"2024","item":"Interest and investments","amount":5896347.0,"amount_type":"AUDA"},{"date":"2024","item":"Fines","amount":584646.0,"amount_type":"AUDA"},{"date":"2024","item":"Licenses and Permits","amount":2915091.0,"amount_type":"AUDA"},{"date":"2024","item":"Other","amount":34254991.0,"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":32.55},{"date":2023,"rating":"","result":34.18},{"date":2022,"rating":"","result":35.98},{"date":2021,"rating":"","result":34.91}],"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":-1.8,"overunder":"under","cube_version":"v2"},{"date":2023,"rating":"good","result":0.0,"overunder":"over","cube_version":"v2"},{"date":2022,"rating":"ave","result":-6.4,"overunder":"under","cube_version":"v2"},{"date":2021,"rating":"ave","result":7.2,"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":1.99,"cube_version":"v2"},{"date":2023,"rating":"bad","result":2.35,"cube_version":"v2"},{"date":2022,"rating":"bad","result":1.95,"cube_version":"v2"},{"date":2021,"rating":"bad","result":1.55,"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":19.63},{"date":2023,"rating":"","result":16.73},{"date":2022,"rating":"","result":14.42},{"date":2021,"rating":"","result":12.04}],"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":3.16,"amount_type":"AUDA","cube_version":"v2"},{"date":"2023","year":2023,"rating":"bad","result":1.52,"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":53819497.0},{"year":2022,"value":61393883.0},{"year":2023,"value":63027920.0},{"year":2024,"value":66264012.0},{"year":2025,"value":78524083.0}],"category":"Community & Social Services"},{"values":[{"year":2021,"value":83550696.0},{"year":2022,"value":96706703.0},{"year":2023,"value":95102679.0},{"year":2024,"value":119861099.0},{"year":2025,"value":139060355.0}],"category":"Electricity "},{"values":[{"year":2021,"value":146974709.0},{"year":2022,"value":137341823.0},{"year":2023,"value":153218198.0},{"year":2024,"value":180451116.0},{"year":2025,"value":194196479.0}],"category":"Governance, Administration, Planning and Development"},{"values":[{"year":2021,"value":2522.0},{"year":2022,"value":455945.0},{"year":2023,"value":13830.0},{"year":2024,"value":32013.0},{"year":2025,"value":80941.0}],"category":"Housing"},{"values":[{"year":2021,"value":44110904.0},{"year":2022,"value":47626094.0},{"year":2023,"value":66406334.0},{"year":2024,"value":43316559.0},{"year":2025,"value":42194909.0}],"category":"Road Transport"},{"values":[{"year":2021,"value":27839984.0},{"year":2022,"value":32575848.0},{"year":2023,"value":23151615.0},{"year":2024,"value":22455571.0},{"year":2025,"value":42773469.0}],"category":"Sport And Recreation"},{"values":[{"year":2021,"value":1376907.0},{"year":2022,"value":881034.0},{"year":2023,"value":10676754.0},{"year":2024,"value":10152506.0},{"year":2025,"value":10087673.0}],"category":"Waste Management"},{"values":[{"year":2021,"value":1268697.0},{"year":2022,"value":1268697.0},{"year":2023,"value":1210242.0},{"year":2024,"value":2204332.0},{"year":2025,"value":998831.0}],"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":"KZN245"},"muni_contact":{"url":"http://www.umvoti.gov.za","phone_number":"033 413 9100","street_address_1":"41 Bell Street","street_address_2":"Greytown","street_address_3":"3250","street_address_4":" "},"mayoral_staff":{"officials":[{"name":"Gabriel Zamani Malembe","role":"Mayor/Executive Mayor","email":"gabriel.malembe@umvoti.gov.za","title":"Mr","secretary":{"name":"Nontobeko Ndawonde","role":"Secretary of Mayor/Executive Mayor","email":"mayorpa@umvoti.gov.za","title":"Ms","fax_number":"033 417 2751","office_phone":"033 413 9111"},"fax_number":"033 417 2751","office_phone":"033 413 9111"},{"name":"Noxolo Ndaba","role":"Municipal Manager","email":"Noxolo.Ndaba@Umvoti.gov.za","title":"Ms","secretary":{"name":"Nokuphila Mkhwanazi","role":"Secretary of Municipal Manager","email":"Nokuphila.Mkwanazi@Umvoti.gov","title":"Ms","fax_number":"033 417 1393","office_phone":"033 413 9101"},"fax_number":"033 417 2751","office_phone":"033 413 9101"},{"name":"Mbongiseni Richard Dlamini","role":"Deputy Mayor/Executive Mayor","email":"rdlamini@umvoti.gov.za","title":"Mr","secretary":{"name":"Nondumiso Gwamanda","role":"Secretary of Deputy Mayor/Executive Mayor","email":"deputymayorpa@umvoti.gov .za","title":"Ms","fax_number":"033 417 2751","office_phone":"033 413 9109"},"fax_number":"033 417 2751","office_phone":"033 413 9197"},{"name":"Mtandeni Nene","role":"Chief Financial Officer","email":"mthandeni.nene@umvoti.gov.za","title":"Mr","secretary":{"name":"Thenjiwe Shangase","role":"Secretary of Financial Manager","email":"btosec@umvoti.gov.za","title":"Ms","fax_number":"033 417 2751","office_phone":"033 413 9161"},"fax_number":"033 417 2751","office_phone":"033 413 9158"}],"updated_date":"October 2026"},"audit_opinions":{"values":[{"date":2024,"rating":"unqualified","result":"Unqualified - No findings","report_url":"https://lg.treasury.gov.za/supportingdocs/KZN245/KZN245_Audit%20Report_2024_Y_20250630T091151Z_nomfundo_mngomezulu.pdf"},{"date":2023,"rating":"unqualified_emphasis_of_matter","result":"Unqualified - Emphasis of Matter items","report_url":"https://lg.treasury.gov.za/supportingdocs/KZN245/KZN245_Audit%20Report_2023_Y_20231214T153159Z_nomfundo_mngomezulu.pdf"},{"date":2022,"rating":"unqualified_emphasis_of_matter","result":"Unqualified - Emphasis of Matter items","report_url":"https://lg.treasury.gov.za/supportingdocs/KZN245/KZN245_Audit%20Report_2022_Y_20221212T125634Z_nomfundo_mngomezulu.pdf"},{"date":2021,"rating":"unqualified_emphasis_of_matter","result":"Unqualified - Emphasis of Matter items","report_url":"https://lg.treasury.gov.za/supportingdocs/KZN245/KZN245_Audit%20Report_2021_Y_20220217T114153Z_nomfundo_mngomezulu.pdf"}]}}