{"indicators":{"grants":{"totals":{"2021":{"ACT":{"equitable_share":57469931.0,"national_conditional_grants":-10233489.0},"ORGB":{"equitable_share":173458000.0,"national_conditional_grants":56805000.0},"SCHD":{"national_conditional_grants":56645000.0},"TRFR":{"national_conditional_grants":28727000.0}},"2022":{"ACT":{"national_conditional_grants":38327622.0},"ORGB":{"equitable_share":180263000.0,"national_conditional_grants":63025000.0},"SCHD":{"national_conditional_grants":83025000.0},"TRFR":{"national_conditional_grants":63104000.0}},"2023":{"ACT":{"national_conditional_grants":87699000.0},"ORGB":{"equitable_share":196348000.0,"provincial_transfers":37517000.0,"national_conditional_grants":83453000.0},"SCHD":{"national_conditional_grants":109453000.0},"TRFR":{"national_conditional_grants":87699000.0}},"2024":{"ACT":{"national_conditional_grants":58464627.0},"ORGB":{"equitable_share":207486000.0,"national_conditional_grants":68086000.0},"SCHD":{"national_conditional_grants":68970000.0},"TRFR":{"national_conditional_grants":58466000.0}}},"snapshot_date":{"year":2025,"quarter":"3"},"equitable_share":{"2021":[{"amount.sum":57469931.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ACT","financial_year_end.year":2021},{"amount.sum":173458000.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ORGB","financial_year_end.year":2021}],"2022":[{"amount.sum":180263000.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ORGB","financial_year_end.year":2022}],"2023":[{"amount.sum":196348000.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ORGB","financial_year_end.year":2023}],"2024":[{"amount.sum":207486000.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ORGB","financial_year_end.year":2024}]},"provincial_transfers":{"2023":[{"amount.sum":28793000.0,"grant.code":"0004","grant.label":"Public Works, Roads and Transport","amount_type.code":"ORGB","financial_year_end.year":2023},{"amount.sum":2004000.0,"grant.code":"0006","grant.label":"Sport, Arts and Culture","amount_type.code":"ORGB","financial_year_end.year":2023},{"amount.sum":6720000.0,"grant.code":"0007","grant.label":"Housing and Local Government","amount_type.code":"ORGB","financial_year_end.year":2023}]},"national_conditional_grants":{"2021":[{"amount.sum":1192000.0,"grant.code":"DRG","grant.label":"Municipal Disaster Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":1192000.0,"grant.code":"DRG","grant.label":"Municipal Disaster Grant","amount_type.code":"TRFR","financial_year_end.year":2021},{"amount.sum":914449.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"ACT","financial_year_end.year":2021},{"amount.sum":1800000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":1800000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"TRFR","financial_year_end.year":2021},{"amount.sum":10000000.0,"grant.code":"IN7G","grant.label":"Integrated National Electrification Programme (Allocation in-kind) Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":5000000.0,"grant.code":"IN7G","grant.label":"Integrated National Electrification Programme (Allocation in-kind) Grant","amount_type.code":"TRFR","financial_year_end.year":2021},{"amount.sum":1206311.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"ACT","financial_year_end.year":2021},{"amount.sum":10000000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":5000000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"TRFR","financial_year_end.year":2021},{"amount.sum":-12354249.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"ACT","financial_year_end.year":2021},{"amount.sum":30713000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":15000000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2021},{"amount.sum":2940000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":735000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"TRFR","financial_year_end.year":2021}],"2022":[{"amount.sum":1185403.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"ACT","financial_year_end.year":2022},{"amount.sum":1950000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":1950000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"TRFR","financial_year_end.year":2022},{"amount.sum":19921000.0,"grant.code":"IN7G","grant.label":"Integrated National Electrification Programme (Allocation in-kind) Grant","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":4979114.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"ACT","financial_year_end.year":2022},{"amount.sum":5005000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":5005000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"TRFR","financial_year_end.year":2022},{"amount.sum":28503103.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"ACT","financial_year_end.year":2022},{"amount.sum":52489000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":52489000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2022},{"amount.sum":3660002.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"ACT","financial_year_end.year":2022},{"amount.sum":3660000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":3660000.0,"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":"ACT","financial_year_end.year":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":21754000.0,"grant.code":"IN7G","grant.label":"Integrated National Electrification Programme (Allocation in-kind) Grant","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":6000000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"ACT","financial_year_end.year":2023},{"amount.sum":6000000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":6000000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"TRFR","financial_year_end.year":2023},{"amount.sum":74887999.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"ACT","financial_year_end.year":2023},{"amount.sum":74888000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":74888000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2023},{"amount.sum":4711001.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"ACT","financial_year_end.year":2023},{"amount.sum":4711000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":4711000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"TRFR","financial_year_end.year":2023}],"2024":[{"amount.sum":2100001.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"ACT","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":10504000.0,"grant.code":"IN7G","grant.label":"Integrated National Electrification Programme (Allocation in-kind) Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":5798627.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"ACT","financial_year_end.year":2024},{"amount.sum":5800000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":5800000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"TRFR","financial_year_end.year":2024},{"amount.sum":46884999.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"ACT","financial_year_end.year":2024},{"amount.sum":46885000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":46885000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2024},{"amount.sum":3681000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"ACT","financial_year_end.year":2024},{"amount.sum":3681000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":3681000.0,"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":1064334831.0,"cube_version":"v2"},{"date":2023,"rating":"good","result":946993717.0,"cube_version":"v2"},{"date":2022,"rating":"good","result":429451946.0,"cube_version":"v2"},{"date":2021,"rating":"good","result":191671594.0,"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":20.4,"cube_version":"v2"},{"date":2023,"rating":"good","result":22.3,"cube_version":"v2"},{"date":2022,"rating":"good","result":11.5,"cube_version":"v2"},{"date":2021,"rating":"good","result":5.8,"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":94813681.0,"rating":"bad","result":0.3,"amount_type":"AUDA","liabilities":318797363.0,"cube_version":"v2"},{"date":2023,"year":2023,"assets":192262356.0,"rating":"bad","result":0.73,"amount_type":"AUDA","liabilities":261829006.0,"cube_version":"v2"},{"date":2022,"year":2022,"assets":128614820.0,"rating":"bad","result":0.57,"amount_type":"AUDA","liabilities":226041965.0,"cube_version":"v2"},{"date":2021,"year":2021,"assets":113523470.0,"rating":"bad","result":0.66,"amount_type":"AUDA","liabilities":172663589.0,"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":4872123.0,"date":"2024","year":2024,"rating":"bad","result":0.02,"amount_type":"ACT","liabilities":318797363.0,"cube_version":"v2","call_investment_deposits":0},{"cash":62967682.0,"date":"2023","year":2023,"rating":"bad","result":0.24,"amount_type":"ACT","liabilities":261829006.0,"cube_version":"v2","call_investment_deposits":0},{"cash":5996264.0,"date":"2022","year":2022,"rating":"bad","result":0.03,"amount_type":"ACT","liabilities":226041965.0,"cube_version":"v2","call_investment_deposits":0},{"cash":9988467.0,"date":"2021","year":2021,"rating":"bad","result":0.06,"amount_type":"ACT","liabilities":172663589.0,"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":212149661.0,"percent":43.29},"total":490018057.0,"rating":"bad","formula":{"text":"= Total revenue","actual":["=",{"cube":"incexp","item_codes":["0200","0300","0400","0700","0800","1000","1100","1300","1400","1500","1700","1800","1600","1610"],"amount_type":"AUDA"}]},"formula_v2":{"text":"= Total revenue","actual":["=",{"cube":"incexp_v2","item_codes":["0200","0300","0400","0500","0600","0700","0800","0900","1000","1100","1200","1300","1400","1500","1550","1570","1590","1600","1700","1800","1900","2000","2100","2300","2400","2500","2600","2700","2800","2200"],"amount_type":"AUDA"}]},"government":{"amount":277868396.0,"percent":56.71}},"uifw_expenditure":{"ref":{"url":"http://mfma.treasury.gov.za/Circulars/Pages/Circular71.aspx","title":"Circular 71"},"values":[{"date":2024,"rating":"bad","result":31.45,"cube_version":"v2"},{"date":2023,"rating":"bad","result":16.25,"cube_version":"v2"},{"date":2022,"rating":"bad","result":7.42,"cube_version":"v2"},{"date":2021,"rating":"bad","result":11.1,"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":-450000.0,"comparison":"Original to adjusted budget","percent_changed":-60.0},{"item":"Fines","amount":-693954.0,"comparison":"Original budget to audited outcome","percent_changed":-92.53},{"item":"Government Transfers","amount":31486000.0,"comparison":"Original to adjusted budget","percent_changed":16.51},{"item":"Government Transfers","amount":31386000.0,"comparison":"Original budget to audited outcome","percent_changed":16.45},{"item":"Interest and investments","amount":890140.0,"comparison":"Original to adjusted budget","percent_changed":73.57},{"item":"Interest and investments","amount":1911568.0,"comparison":"Original budget to audited outcome","percent_changed":158.0},{"item":"Licenses and Permits","amount":-1620000.0,"comparison":"Original to adjusted budget","percent_changed":-44.75},{"item":"Licenses and Permits","amount":-3540527.0,"comparison":"Original budget to audited outcome","percent_changed":-97.8},{"item":"Other","amount":-56765.0,"comparison":"Original to adjusted budget","percent_changed":-4.74},{"item":"Other","amount":3723189.0,"comparison":"Original budget to audited outcome","percent_changed":311.05},{"item":"Property rates","amount":4725000.0,"comparison":"Original to adjusted budget","percent_changed":4.94},{"item":"Property rates","amount":5494541.0,"comparison":"Original budget to audited outcome","percent_changed":5.74},{"item":"Rental income","amount":-278820.0,"comparison":"Original to adjusted budget","percent_changed":-17.63},{"item":"Rental income","amount":-664366.0,"comparison":"Original budget to audited outcome","percent_changed":-42.0},{"item":"Service Charges","amount":880765.0,"comparison":"Original to adjusted budget","percent_changed":0.97},{"item":"Service Charges","amount":-19738430.0,"comparison":"Original budget to audited outcome","percent_changed":-21.69}],"2022":[{"item":"Fines","amount":-755000.0,"comparison":"Original to adjusted budget","percent_changed":-75.5},{"item":"Fines","amount":-4227884.0,"comparison":"Original budget to audited outcome","percent_changed":-422.79},{"item":"Government Transfers","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Government Transfers","amount":-67434.0,"comparison":"Original budget to audited outcome","percent_changed":-0.03},{"item":"Interest and investments","amount":702301.0,"comparison":"Original to adjusted budget","percent_changed":30.32},{"item":"Interest and investments","amount":1435016.0,"comparison":"Original budget to audited outcome","percent_changed":61.95},{"item":"Licenses and Permits","amount":20000.0,"comparison":"Original to adjusted budget","percent_changed":0.51},{"item":"Licenses and Permits","amount":-3924724.0,"comparison":"Original budget to audited outcome","percent_changed":-99.57},{"item":"Other","amount":934077.0,"comparison":"Original to adjusted budget","percent_changed":45.43},{"item":"Other","amount":2751392.0,"comparison":"Original budget to audited outcome","percent_changed":133.82},{"item":"Property rates","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Property rates","amount":-1857083.0,"comparison":"Original budget to audited outcome","percent_changed":-1.78},{"item":"Rental income","amount":17575.0,"comparison":"Original to adjusted budget","percent_changed":1.02},{"item":"Rental income","amount":-689929.0,"comparison":"Original budget to audited outcome","percent_changed":-40.05},{"item":"Service Charges","amount":-20165.0,"comparison":"Original to adjusted budget","percent_changed":-0.02},{"item":"Service Charges","amount":-29610770.0,"comparison":"Original budget to audited outcome","percent_changed":-28.99}],"2023":[{"item":"Fines","amount":-50000.0,"comparison":"Original to adjusted budget","percent_changed":-33.33},{"item":"Fines","amount":590864.0,"comparison":"Original budget to audited outcome","percent_changed":393.91},{"item":"Government Transfers","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Government Transfers","amount":14890609.0,"comparison":"Original budget to audited outcome","percent_changed":7.59},{"item":"Interest and investments","amount":4258340.0,"comparison":"Original to adjusted budget","percent_changed":425.83},{"item":"Interest and investments","amount":3497061.0,"comparison":"Original budget to audited outcome","percent_changed":349.71},{"item":"Other","amount":-1773958.0,"comparison":"Original to adjusted budget","percent_changed":-40.81},{"item":"Other","amount":-1688901.0,"comparison":"Original budget to audited outcome","percent_changed":-38.85},{"item":"Property rates","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Property rates","amount":3244135.0,"comparison":"Original budget to audited outcome","percent_changed":2.97},{"item":"Rental income","amount":-491593.0,"comparison":"Original to adjusted budget","percent_changed":-31.33},{"item":"Rental income","amount":-490488.0,"comparison":"Original budget to audited outcome","percent_changed":-31.26},{"item":"Service Charges","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Service Charges","amount":-13652681.0,"comparison":"Original budget to audited outcome","percent_changed":-15.44}]},"income_time_series":[{"amount":421385179.0,"budget_phase":"Adjusted Budget","financial_year":2021,"amount_type.code":"ADJB"},{"amount":411136597.0,"budget_phase":"Adjusted Budget","financial_year":2022,"amount_type.code":"ADJB"},{"amount":402941173.0,"budget_phase":"Adjusted Budget","financial_year":2023,"amount_type.code":"ADJB"},{"amount":471621635.0,"budget_phase":"Adjusted Budget","financial_year":2024,"amount_type.code":"ADJB"},{"amount":403686880.0,"budget_phase":"Audited Actual","financial_year":2021,"amount_type.code":"AUDA"},{"amount":374046393.0,"budget_phase":"Audited Actual","financial_year":2022,"amount_type.code":"AUDA"},{"amount":407388983.0,"budget_phase":"Audited Actual","financial_year":2023,"amount_type.code":"AUDA"},{"amount":490018057.0,"budget_phase":"Audited Actual","financial_year":2024,"amount_type.code":"AUDA"},{"amount":530809055.0,"budget_phase":"Audited Actual","financial_year":2025,"amount_type.code":"AUDA"},{"amount":497209760.0,"budget_phase":"Forecast 1 year ahead of budget year","financial_year":2026,"amount_type.code":"IBY1"},{"amount":499247776.0,"budget_phase":"Forecast 2 years ahead of budget year","financial_year":2027,"amount_type.code":"IBY2"},{"amount":385808859.0,"budget_phase":"Original Budget","financial_year":2021,"amount_type.code":"ORGB"},{"amount":410237809.0,"budget_phase":"Original Budget","financial_year":2022,"amount_type.code":"ORGB"},{"amount":400998384.0,"budget_phase":"Original Budget","financial_year":2023,"amount_type.code":"ORGB"},{"amount":466128665.0,"budget_phase":"Original Budget","financial_year":2024,"amount_type.code":"ORGB"},{"amount":504214518.0,"budget_phase":"Original Budget","financial_year":2025,"amount_type.code":"ORGB"}],"spending_adjustments":{"2022":[{"item":"Bulk purchases","amount":17511580.0,"comparison":"Original to adjusted budget","percent_changed":19.97},{"item":"Bulk purchases","amount":26147319.0,"comparison":"Original budget to audited outcome","percent_changed":29.82},{"item":"Contracted services","amount":8526258.0,"comparison":"Original to adjusted budget","percent_changed":14.56},{"item":"Contracted services","amount":25959774.0,"comparison":"Original budget to audited outcome","percent_changed":44.34},{"item":"Employee related costs","amount":3293780.0,"comparison":"Original to adjusted budget","percent_changed":2.15},{"item":"Employee related costs","amount":2609841.0,"comparison":"Original budget to audited outcome","percent_changed":1.71},{"item":"Finance charges","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Finance charges","amount":-5981408.0,"comparison":"Original budget to audited outcome","percent_changed":-99.69},{"item":"Other","amount":-26267490.0,"comparison":"Original to adjusted budget","percent_changed":-25.39},{"item":"Other","amount":-27430604.0,"comparison":"Original budget to audited outcome","percent_changed":-26.52},{"item":"Remuneration of councillors","amount":111.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Remuneration of councillors","amount":-267246.0,"comparison":"Original budget to audited outcome","percent_changed":-1.56}]},"spending_time_series":[{"amount":399151337.0,"budget_phase":"Adjusted Budget","financial_year":2021,"amount_type.code":"ADJB"},{"amount":428727034.0,"budget_phase":"Adjusted Budget","financial_year":2022,"amount_type.code":"ADJB"},{"amount":444256209.0,"budget_phase":"Adjusted Budget","financial_year":2023,"amount_type.code":"ADJB"},{"amount":540106134.0,"budget_phase":"Adjusted Budget","financial_year":2024,"amount_type.code":"ADJB"},{"amount":397966816.0,"budget_phase":"Audited Actual","financial_year":2021,"amount_type.code":"AUDA"},{"amount":446700471.0,"budget_phase":"Audited Actual","financial_year":2022,"amount_type.code":"AUDA"},{"amount":510084259.0,"budget_phase":"Audited Actual","financial_year":2023,"amount_type.code":"AUDA"},{"amount":624997463.0,"budget_phase":"Audited Actual","financial_year":2024,"amount_type.code":"AUDA"},{"amount":641968045.0,"budget_phase":"Audited Actual","financial_year":2025,"amount_type.code":"AUDA"},{"amount":513673462.0,"budget_phase":"Forecast 1 year ahead of budget year","financial_year":2026,"amount_type.code":"IBY1"},{"amount":541883683.0,"budget_phase":"Forecast 2 years ahead of budget year","financial_year":2027,"amount_type.code":"IBY2"},{"amount":397129753.0,"budget_phase":"Original Budget","financial_year":2021,"amount_type.code":"ORGB"},{"amount":425662795.0,"budget_phase":"Original Budget","financial_year":2022,"amount_type.code":"ORGB"},{"amount":427171256.0,"budget_phase":"Original Budget","financial_year":2023,"amount_type.code":"ORGB"},{"amount":427832200.0,"budget_phase":"Original Budget","financial_year":2024,"amount_type.code":"ORGB"},{"amount":506819461.0,"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":216.01,"overunder":"over","cube_version":"v2"},{"date":2023,"rating":"bad","result":151.01,"overunder":"over","cube_version":"v2"},{"date":2022,"rating":"bad","result":66.01,"overunder":"over","cube_version":"v2"},{"date":2021,"rating":"bad","result":37.13,"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":114343051.0,"amount_type":"AUDA"},{"date":"2024","item":"Service Charges","amount":86668806.0,"amount_type":"AUDA"},{"date":"2024","item":"Rental income","amount":1128639.0,"amount_type":"AUDA"},{"date":"2024","item":"Interest and investments","amount":4684727.0,"amount_type":"AUDA"},{"date":"2024","item":"Fines","amount":257189.0,"amount_type":"AUDA"},{"date":"2024","item":"Licenses and Permits","amount":151506.0,"amount_type":"AUDA"},{"date":"2024","item":"Agency services","amount":1554110.0,"amount_type":"AUDA"},{"date":"2024","item":"Other","amount":3361633.0,"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":26.77},{"date":2023,"rating":"","result":30.67},{"date":2022,"rating":"","result":34.81},{"date":2021,"rating":"","result":37.01}],"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":15.7,"overunder":"over","cube_version":"v2"},{"date":2023,"rating":"ave","result":14.8,"overunder":"over","cube_version":"v2"},{"date":2022,"rating":"good","result":4.2,"overunder":"over","cube_version":"v2"},{"date":2021,"rating":"good","result":-0.3,"overunder":"under","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":2.04,"cube_version":"v2"},{"date":2023,"rating":"bad","result":1.3,"cube_version":"v2"},{"date":2022,"rating":"bad","result":1.62,"cube_version":"v2"},{"date":2021,"rating":"bad","result":1.91,"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":22.16},{"date":2023,"rating":"","result":12.93},{"date":2022,"rating":"","result":18.92},{"date":2021,"rating":"","result":14.9}],"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":-4.08,"amount_type":"AUDA","cube_version":"v2"},{"date":"2023","year":2023,"rating":"bad","result":3.59,"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":59996609.0},{"year":2022,"value":67359926.0},{"year":2023,"value":77652208.0},{"year":2024,"value":88744627.0},{"year":2025,"value":91653532.0}],"category":"Community & Social Services"},{"values":[{"year":2021,"value":127500478.0},{"year":2022,"value":138988941.0},{"year":2023,"value":138946177.0},{"year":2024,"value":235366927.0},{"year":2025,"value":187580257.0}],"category":"Electricity "},{"values":[{"year":2021,"value":356540.0},{"year":2023,"value":493595.0},{"year":2024,"value":527357.0},{"year":2025,"value":721508.0}],"category":"Environmental Protection"},{"values":[{"year":2021,"value":148234898.0},{"year":2022,"value":156228100.0},{"year":2023,"value":189163318.0},{"year":2024,"value":233568952.0},{"year":2025,"value":312059364.0}],"category":"Governance, Administration, Planning and Development"},{"values":[{"year":2024,"value":98277.0}],"category":"Health"},{"values":[{"year":2022,"value":1301.0},{"year":2023,"value":3991.0},{"year":2024,"value":71558.0},{"year":2025,"value":19032.0}],"category":"Housing"},{"values":[{"year":2021,"value":169804.0},{"year":2022,"value":319655.0},{"year":2023,"value":272963.0},{"year":2024,"value":47470.0},{"year":2025,"value":184165.0}],"category":"Other"},{"values":[{"year":2021,"value":46758222.0},{"year":2022,"value":67009863.0},{"year":2023,"value":88155923.0},{"year":2024,"value":36891749.0},{"year":2025,"value":35972963.0}],"category":"Road Transport"},{"values":[{"year":2021,"value":5882123.0},{"year":2022,"value":4896990.0},{"year":2023,"value":1835781.0},{"year":2024,"value":19230399.0},{"year":2025,"value":2837203.0}],"category":"Sport And Recreation"},{"values":[{"year":2021,"value":7082897.0},{"year":2022,"value":7108382.0},{"year":2023,"value":13560303.0},{"year":2024,"value":10450147.0},{"year":2025,"value":10940021.0}],"category":"Waste Management"},{"values":[{"year":2021,"value":1863512.0},{"year":2022,"value":4654513.0}],"category":"Waste Water Management"},{"values":[{"year":2021,"value":121733.0},{"year":2022,"value":132800.0}],"category":"Water"}],"formula":{"text":"= All expenditure by function","actual":["=",{"cube":"incexp","item_codes":["4600"],"amount_type":"AUDA"}]},"formula_v2":{"text":"= All expenditure by function","actual":["=",{"cube":"incexp_v2","item_codes":["3000","3100","3200","3300","3400","3500","3600","3700","3800","3900","4000","4100","4200","4300"],"amount_type":"AUDA"}]}}},"demarcation":{"land_lost":[],"land_gained":[],"code":"KZN266"},"muni_contact":{"url":"http://www.ulundi.gov.za","phone_number":"035 874 5100","street_address_1":"Civic Centre","street_address_2":"Ba 81 Prince Mangosuthu Street","street_address_3":"Ulundi","street_address_4":"3838"},"mayoral_staff":{"officials":[{"name":"Wilson Mfana Ntshangase","role":"Mayor/Executive Mayor","email":"mayor@cllrs.ulundi.gov.za","title":"Mr","secretary":{"name":"Nokubongwa Hlobisile Khumalo","role":"Secretary of Mayor/Executive Mayor","email":"nhkhumalo@ulundi.gov.za","title":"Ms","fax_number":"035 870 1105","office_phone":"035 874 5809"},"fax_number":"035 870 1105","office_phone":"035 874 5808"},{"name":"Sandile Martin. Khomo","role":"Municipal Manager","email":"skhomo@ulundi.gov.za","title":"Mr","secretary":{"name":"Mathubamahle Nxumalo","role":"Secretary of Municipal Manager","email":"mnxumalo@ulundi.gov.za","title":"Ms","fax_number":"035 870 1104","office_phone":"035 874 5100"},"fax_number":"035 870 1104","office_phone":"035 874 5807"},{"name":"Thembelihle Gaba Madela","role":"Deputy Mayor/Executive Mayor","email":"cllrtgmadela@cllrs.ulundi.gov.za","title":"Mrs","secretary":{"name":"Sithembile Yvonne Mtshali","role":"Secretary of Deputy Mayor/Executive Mayor","email":"smtshali@ulundi.gov.za","title":"Ms","fax_number":"035 870 1164","office_phone":"035 874 5805"},"fax_number":"035 870 1164","office_phone":"035 874 5803"},{"name":"Jabulani Henry","role":"Chief Financial Officer","email":"jmhlongo@ulundi.gov.za","title":"Mr","secretary":{"name":"Thandeka Immaculate Magwaza","role":"Secretary of Financial Manager","email":"tmagwaza@ulundi.gov.za","title":"Ms","fax_number":"034 874 5174","office_phone":"035 874 5102"},"fax_number":"035 874 5174","office_phone":"035 874 5102"}],"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/KZN266/KZN266_Audit%20Report_2024_Y_20241205T143106Z_hndlela.pdf"},{"date":2023,"rating":"unqualified_emphasis_of_matter","result":"Unqualified - Emphasis of Matter items","report_url":"https://lg.treasury.gov.za/supportingdocs/KZN266/KZN266_Audit%20Report_2023_Y_20231208T110206Z_hndlela.pdf"},{"date":2022,"rating":"qualified","result":"Qualified","report_url":"https://lg.treasury.gov.za/supportingdocs/KZN266/KZN266_Audit%20Report_2022_Y_20221215T092211Z_hndlela.pdf"},{"date":2021,"rating":"unqualified_emphasis_of_matter","result":"Unqualified - Emphasis of Matter items","report_url":"https://lg.treasury.gov.za/supportingdocs/KZN266/KZN266_Audit%20Report_2021_Y_20211209T110123Z_5405.pdf"}]}}