{"indicators":{"grants":{"totals":{"2021":{"ACT":{"equitable_share":21178642.0,"national_conditional_grants":9836435.0},"ORGB":{"equitable_share":95897000.0,"national_conditional_grants":46122000.0},"SCHD":{"national_conditional_grants":40122000.0},"TRFR":{"national_conditional_grants":13966000.0}},"2022":{"ACT":{"national_conditional_grants":39412786.0},"ORGB":{"equitable_share":98940000.0,"national_conditional_grants":52243000.0},"SCHD":{"national_conditional_grants":52243000.0},"TRFR":{"national_conditional_grants":51268000.0}},"2023":{"ACT":{"national_conditional_grants":59860028.0},"ORGB":{"equitable_share":108314000.0,"national_conditional_grants":67867000.0},"SCHD":{"national_conditional_grants":60867000.0},"TRFR":{"national_conditional_grants":59667000.0}},"2024":{"ACT":{"national_conditional_grants":35612625.0},"ORGB":{"equitable_share":114027000.0,"national_conditional_grants":99724000.0},"SCHD":{"national_conditional_grants":77997000.0},"TRFR":{"national_conditional_grants":57569000.0}}},"snapshot_date":{"year":2025,"quarter":"3"},"equitable_share":{"2021":[{"amount.sum":21178642.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ACT","financial_year_end.year":2021},{"amount.sum":95897000.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ORGB","financial_year_end.year":2021}],"2022":[{"amount.sum":98940000.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ORGB","financial_year_end.year":2022}],"2023":[{"amount.sum":108314000.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ORGB","financial_year_end.year":2023}],"2024":[{"amount.sum":114027000.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ORGB","financial_year_end.year":2024}]},"provincial_transfers":{},"national_conditional_grants":{"2021":[{"amount.sum":140926.0,"grant.code":"DRCG","grant.label":"Municipal Disaster Recovery Grant","amount_type.code":"ACT","financial_year_end.year":2021},{"amount.sum":346050.0,"grant.code":"DRG","grant.label":"Municipal Disaster Grant","amount_type.code":"ACT","financial_year_end.year":2021},{"amount.sum":745000.0,"grant.code":"DRG","grant.label":"Municipal Disaster Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":745000.0,"grant.code":"DRG","grant.label":"Municipal Disaster Grant","amount_type.code":"TRFR","financial_year_end.year":2021},{"amount.sum":981736.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"ACT","financial_year_end.year":2021},{"amount.sum":1900000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":1900000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"TRFR","financial_year_end.year":2021},{"amount.sum":7000000.0,"grant.code":"IN7G","grant.label":"Integrated National Electrification Programme (Allocation in-kind) Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":1500000.0,"grant.code":"IN7G","grant.label":"Integrated National Electrification Programme (Allocation in-kind) Grant","amount_type.code":"TRFR","financial_year_end.year":2021},{"amount.sum":7000000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":1500000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"TRFR","financial_year_end.year":2021},{"amount.sum":7788509.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"ACT","financial_year_end.year":2021},{"amount.sum":22195000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":8000000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2021},{"amount.sum":5792.0,"grant.code":"MRG","grant.label":"","amount_type.code":"ACT","financial_year_end.year":2021},{"amount.sum":573422.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"ACT","financial_year_end.year":2021},{"amount.sum":1282000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":321000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"TRFR","financial_year_end.year":2021}],"2022":[{"amount.sum":383725.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"ACT","financial_year_end.year":2022},{"amount.sum":1850000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":1850000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"TRFR","financial_year_end.year":2022},{"amount.sum":975000.0,"grant.code":"IN7G","grant.label":"Integrated National Electrification Programme (Allocation in-kind) Grant","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":21113777.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"ACT","financial_year_end.year":2022},{"amount.sum":16250000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":16250000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"TRFR","financial_year_end.year":2022},{"amount.sum":16207152.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"ACT","financial_year_end.year":2022},{"amount.sum":31382000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":31382000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2022},{"amount.sum":1708132.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"ACT","financial_year_end.year":2022},{"amount.sum":1786000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":1786000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"TRFR","financial_year_end.year":2022}],"2023":[{"amount.sum":1810663.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"ACT","financial_year_end.year":2023},{"amount.sum":1850000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":1850000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"TRFR","financial_year_end.year":2023},{"amount.sum":1200000.0,"grant.code":"IN7G","grant.label":"Integrated National Electrification Programme (Allocation in-kind) Grant","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":30822143.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"ACT","financial_year_end.year":2023},{"amount.sum":30750000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":30750000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"TRFR","financial_year_end.year":2023},{"amount.sum":24986000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"ACT","financial_year_end.year":2023},{"amount.sum":24986000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":24986000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2023},{"amount.sum":2241222.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"ACT","financial_year_end.year":2023},{"amount.sum":2081000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":2081000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"TRFR","financial_year_end.year":2023}],"2024":[{"amount.sum":11700000.0,"grant.code":"DRG","grant.label":"Municipal Disaster Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":11700000.0,"grant.code":"DRG","grant.label":"Municipal Disaster Grant","amount_type.code":"TRFR","financial_year_end.year":2024},{"amount.sum":1701365.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"ACT","financial_year_end.year":2024},{"amount.sum":1850000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":1850000.0,"grant.code":"FMG","grant.label":"Local Government Financial Management Grant","amount_type.code":"TRFR","financial_year_end.year":2024},{"amount.sum":20428000.0,"grant.code":"IN7G","grant.label":"Integrated National Electrification Programme (Allocation in-kind) Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":13261607.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"ACT","financial_year_end.year":2024},{"amount.sum":23168000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":23168000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"TRFR","financial_year_end.year":2024},{"amount.sum":19327001.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"ACT","financial_year_end.year":2024},{"amount.sum":19327000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":19327000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2024},{"amount.sum":1322652.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"ACT","financial_year_end.year":2024},{"amount.sum":1524000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":1524000.0,"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":1017541840.0,"cube_version":"v2"},{"date":2023,"rating":"good","result":877922094.0,"cube_version":"v2"},{"date":2022,"rating":"good","result":652182888.0,"cube_version":"v2"},{"date":2021,"rating":"good","result":229290492.0,"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":68.5,"cube_version":"v2"},{"date":2023,"rating":"good","result":59.3,"cube_version":"v2"},{"date":2022,"rating":"good","result":54.0,"cube_version":"v2"},{"date":2021,"rating":"good","result":19.1,"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":54327033.0,"rating":"good","result":1.54,"amount_type":"AUDA","liabilities":35247051.0,"cube_version":"v2"},{"date":2023,"year":2023,"assets":30293926.0,"rating":"ave","result":1.25,"amount_type":"AUDA","liabilities":24312733.0,"cube_version":"v2"},{"date":2022,"year":2022,"assets":13074290.0,"rating":"bad","result":0.6,"amount_type":"AUDA","liabilities":21680663.0,"cube_version":"v2"},{"date":2021,"year":2021,"assets":16678135.0,"rating":"bad","result":0.87,"amount_type":"AUDA","liabilities":19090671.0,"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":40568890.0,"date":"2024","year":2024,"rating":"good","result":1.15,"amount_type":"ACT","liabilities":35247051.0,"cube_version":"v2","call_investment_deposits":0},{"cash":17081407.0,"date":"2023","year":2023,"rating":"bad","result":0.7,"amount_type":"ACT","liabilities":24312733.0,"cube_version":"v2","call_investment_deposits":0},{"cash":6297231.0,"date":"2022","year":2022,"rating":"bad","result":0.29,"amount_type":"ACT","liabilities":21680663.0,"cube_version":"v2","call_investment_deposits":0},{"cash":8184129.0,"date":"2021","year":2021,"rating":"bad","result":0.43,"amount_type":"ACT","liabilities":19090671.0,"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":48920426.0,"percent":28.84},"total":169611958.0,"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":120691532.0,"percent":71.16}},"uifw_expenditure":{"ref":{"url":"http://mfma.treasury.gov.za/Circulars/Pages/Circular71.aspx","title":"Circular 71"},"values":[{"date":2024,"rating":"bad","result":11.61,"cube_version":"v2"},{"date":2023,"rating":"bad","result":34.04,"cube_version":"v2"},{"date":2022,"rating":"bad","result":0.41,"cube_version":"v2"},{"date":2021,"rating":"bad","result":0.14,"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":{"2023":[{"item":"Government Transfers","amount":1076385.0,"comparison":"Original to adjusted budget","percent_changed":0.93},{"item":"Government Transfers","amount":1076385.0,"comparison":"Original budget to audited outcome","percent_changed":0.93},{"item":"Interest and investments","amount":122000.0,"comparison":"Original to adjusted budget","percent_changed":18.18},{"item":"Interest and investments","amount":1208873.0,"comparison":"Original budget to audited outcome","percent_changed":180.16},{"item":"Licenses and Permits","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Licenses and Permits","amount":53121.0,"comparison":"Original budget to audited outcome","percent_changed":664.01},{"item":"Other","amount":527394.0,"comparison":"Original to adjusted budget","percent_changed":113.27},{"item":"Other","amount":25723921.0,"comparison":"Original budget to audited outcome","percent_changed":5524.9},{"item":"Property rates","amount":-1825471.0,"comparison":"Original to adjusted budget","percent_changed":-7.61},{"item":"Property rates","amount":-1396099.0,"comparison":"Original budget to audited outcome","percent_changed":-5.82},{"item":"Rental income","amount":20188.0,"comparison":"Original to adjusted budget","percent_changed":2.17},{"item":"Rental income","amount":-12756.0,"comparison":"Original budget to audited outcome","percent_changed":-1.37},{"item":"Service Charges","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Service Charges","amount":26860.0,"comparison":"Original budget to audited outcome","percent_changed":13.33}],"2024":[{"item":"Government Transfers","amount":-65000.0,"comparison":"Original to adjusted budget","percent_changed":-0.05},{"item":"Government Transfers","amount":552532.0,"comparison":"Original budget to audited outcome","percent_changed":0.46},{"item":"Interest and investments","amount":2755784.0,"comparison":"Original to adjusted budget","percent_changed":349.34},{"item":"Interest and investments","amount":3194890.0,"comparison":"Original budget to audited outcome","percent_changed":405.0},{"item":"Licenses and Permits","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Licenses and Permits","amount":18116.0,"comparison":"Original budget to audited outcome","percent_changed":205.91},{"item":"Other","amount":23369016.0,"comparison":"Original to adjusted budget","percent_changed":4976.91},{"item":"Other","amount":18598146.0,"comparison":"Original budget to audited outcome","percent_changed":3960.85},{"item":"Property rates","amount":1938215.0,"comparison":"Original to adjusted budget","percent_changed":8.51},{"item":"Property rates","amount":1915181.0,"comparison":"Original budget to audited outcome","percent_changed":8.41},{"item":"Rental income","amount":77671.0,"comparison":"Original to adjusted budget","percent_changed":8.33},{"item":"Rental income","amount":-37837.0,"comparison":"Original budget to audited outcome","percent_changed":-4.06},{"item":"Service Charges","amount":-31371.0,"comparison":"Original to adjusted budget","percent_changed":-11.04},{"item":"Service Charges","amount":-26601.0,"comparison":"Original budget to audited outcome","percent_changed":-9.36}]},"income_time_series":[{"amount":143785897.0,"budget_phase":"Adjusted Budget","financial_year":2021,"amount_type.code":"ADJB"},{"amount":129910645.0,"budget_phase":"Adjusted Budget","financial_year":2022,"amount_type.code":"ADJB"},{"amount":142118858.0,"budget_phase":"Adjusted Budget","financial_year":2023,"amount_type.code":"ADJB"},{"amount":173441846.0,"budget_phase":"Adjusted Budget","financial_year":2024,"amount_type.code":"ADJB"},{"amount":137012925.0,"budget_phase":"Audited Actual","financial_year":2021,"amount_type.code":"AUDA"},{"amount":130430523.0,"budget_phase":"Audited Actual","financial_year":2022,"amount_type.code":"AUDA"},{"amount":168878667.0,"budget_phase":"Audited Actual","financial_year":2023,"amount_type.code":"AUDA"},{"amount":169611958.0,"budget_phase":"Audited Actual","financial_year":2024,"amount_type.code":"AUDA"},{"amount":177853982.0,"budget_phase":"Audited Actual","financial_year":2025,"amount_type.code":"AUDA"},{"amount":171896724.0,"budget_phase":"Forecast 1 year ahead of budget year","financial_year":2026,"amount_type.code":"IBY1"},{"amount":170465717.0,"budget_phase":"Forecast 2 years ahead of budget year","financial_year":2027,"amount_type.code":"IBY2"},{"amount":129940364.0,"budget_phase":"Original Budget","financial_year":2021,"amount_type.code":"ORGB"},{"amount":131880780.0,"budget_phase":"Original Budget","financial_year":2022,"amount_type.code":"ORGB"},{"amount":142198362.0,"budget_phase":"Original Budget","financial_year":2023,"amount_type.code":"ORGB"},{"amount":145397531.0,"budget_phase":"Original Budget","financial_year":2024,"amount_type.code":"ORGB"},{"amount":172999983.0,"budget_phase":"Original Budget","financial_year":2025,"amount_type.code":"ORGB"}],"spending_adjustments":{"2022":[{"item":"Contracted services","amount":-1234798.0,"comparison":"Original to adjusted budget","percent_changed":-3.39},{"item":"Contracted services","amount":-1267115.0,"comparison":"Original budget to audited outcome","percent_changed":-3.48},{"item":"Employee related costs","amount":-110852.0,"comparison":"Original to adjusted budget","percent_changed":-0.22},{"item":"Employee related costs","amount":-113324.0,"comparison":"Original budget to audited outcome","percent_changed":-0.22},{"item":"Finance charges","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Finance charges","amount":-329.0,"comparison":"Original budget to audited outcome","percent_changed":-3.29},{"item":"Other","amount":-2492278.0,"comparison":"Original to adjusted budget","percent_changed":-5.8},{"item":"Other","amount":877483.0,"comparison":"Original budget to audited outcome","percent_changed":2.04},{"item":"Remuneration of councillors","amount":411465.0,"comparison":"Original to adjusted budget","percent_changed":4.5},{"item":"Remuneration of councillors","amount":-245725.0,"comparison":"Original budget to audited outcome","percent_changed":-2.69},{"item":"Transfers and subsidies","amount":-1233094.0,"comparison":"Original to adjusted budget","percent_changed":-30.38},{"item":"Transfers and subsidies","amount":2441779.0,"comparison":"Original budget to audited outcome","percent_changed":60.16}],"2023":[{"item":"Contracted services","amount":-1803233.0,"comparison":"Original to adjusted budget","percent_changed":-5.43},{"item":"Contracted services","amount":27512654.0,"comparison":"Original budget to audited outcome","percent_changed":82.81},{"item":"Employee related costs","amount":1334572.0,"comparison":"Original to adjusted budget","percent_changed":2.52},{"item":"Employee related costs","amount":917643.0,"comparison":"Original budget to audited outcome","percent_changed":1.74},{"item":"Finance charges","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Finance charges","amount":-6712.0,"comparison":"Original budget to audited outcome","percent_changed":-41.95},{"item":"Other","amount":1746673.0,"comparison":"Original to adjusted budget","percent_changed":4.3},{"item":"Other","amount":8043739.0,"comparison":"Original budget to audited outcome","percent_changed":19.82},{"item":"Remuneration of councillors","amount":851.0,"comparison":"Original to adjusted budget","percent_changed":0.01},{"item":"Remuneration of councillors","amount":-344130.0,"comparison":"Original budget to audited outcome","percent_changed":-3.65},{"item":"Transfers and subsidies","amount":460000.0,"comparison":"Original to adjusted budget","percent_changed":12.64},{"item":"Transfers and subsidies","amount":1794828.0,"comparison":"Original budget to audited outcome","percent_changed":49.31}],"2024":[{"item":"Contracted services","amount":23637752.0,"comparison":"Original to adjusted budget","percent_changed":70.92},{"item":"Contracted services","amount":19109147.0,"comparison":"Original budget to audited outcome","percent_changed":57.33},{"item":"Employee related costs","amount":-374964.0,"comparison":"Original to adjusted budget","percent_changed":-0.66},{"item":"Employee related costs","amount":-2092506.0,"comparison":"Original budget to audited outcome","percent_changed":-3.69},{"item":"Finance charges","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Finance charges","amount":309138.0,"comparison":"Original budget to audited outcome","percent_changed":3091.38},{"item":"Other","amount":4719771.0,"comparison":"Original to adjusted budget","percent_changed":11.34},{"item":"Other","amount":16500529.0,"comparison":"Original budget to audited outcome","percent_changed":39.64},{"item":"Remuneration of councillors","amount":-336645.0,"comparison":"Original to adjusted budget","percent_changed":-3.47},{"item":"Remuneration of councillors","amount":25642.0,"comparison":"Original budget to audited outcome","percent_changed":0.26},{"item":"Transfers and subsidies","amount":-700439.0,"comparison":"Original to adjusted budget","percent_changed":-17.86},{"item":"Transfers and subsidies","amount":-924872.0,"comparison":"Original budget to audited outcome","percent_changed":-23.59}]},"spending_time_series":[{"amount":153161712.0,"budget_phase":"Adjusted Budget","financial_year":2021,"amount_type.code":"ADJB"},{"amount":138670826.0,"budget_phase":"Adjusted Budget","financial_year":2022,"amount_type.code":"ADJB"},{"amount":141536747.0,"budget_phase":"Adjusted Budget","financial_year":2023,"amount_type.code":"ADJB"},{"amount":172234334.0,"budget_phase":"Adjusted Budget","financial_year":2024,"amount_type.code":"ADJB"},{"amount":143904767.0,"budget_phase":"Audited Actual","financial_year":2021,"amount_type.code":"AUDA"},{"amount":145023152.0,"budget_phase":"Audited Actual","financial_year":2022,"amount_type.code":"AUDA"},{"amount":177715906.0,"budget_phase":"Audited Actual","financial_year":2023,"amount_type.code":"AUDA"},{"amount":178215937.0,"budget_phase":"Audited Actual","financial_year":2024,"amount_type.code":"AUDA"},{"amount":179221418.0,"budget_phase":"Audited Actual","financial_year":2025,"amount_type.code":"AUDA"},{"amount":152012250.0,"budget_phase":"Forecast 1 year ahead of budget year","financial_year":2026,"amount_type.code":"IBY1"},{"amount":162155474.0,"budget_phase":"Forecast 2 years ahead of budget year","financial_year":2027,"amount_type.code":"IBY2"},{"amount":129994412.0,"budget_phase":"Original Budget","financial_year":2021,"amount_type.code":"ORGB"},{"amount":143330383.0,"budget_phase":"Original Budget","financial_year":2022,"amount_type.code":"ORGB"},{"amount":139797884.0,"budget_phase":"Original Budget","financial_year":2023,"amount_type.code":"ORGB"},{"amount":145288859.0,"budget_phase":"Original Budget","financial_year":2024,"amount_type.code":"ORGB"},{"amount":168545088.0,"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":489.78,"overunder":"over","cube_version":"v2"},{"date":2023,"rating":"bad","result":349.99,"overunder":"over","cube_version":"v2"},{"date":2022,"rating":"bad","result":175.73,"overunder":"over","cube_version":"v2"},{"date":2021,"rating":"bad","result":-41.67,"overunder":"under","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":24689928.0,"amount_type":"AUDA"},{"date":"2024","item":"Service Charges","amount":257509.0,"amount_type":"AUDA"},{"date":"2024","item":"Rental income","amount":894634.0,"amount_type":"AUDA"},{"date":"2024","item":"Interest and investments","amount":3983746.0,"amount_type":"AUDA"},{"date":"2024","item":"Licenses and Permits","amount":26914.0,"amount_type":"AUDA"},{"date":"2024","item":"Agency services","amount":192141.0,"amount_type":"AUDA"},{"date":"2024","item":"Other","amount":18875554.0,"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":30.65},{"date":2023,"rating":"","result":30.28},{"date":2022,"rating":"","result":34.9},{"date":2021,"rating":"","result":33.42}],"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":3.5,"overunder":"over","cube_version":"v2"},{"date":2023,"rating":"bad","result":25.6,"overunder":"over","cube_version":"v2"},{"date":2022,"rating":"good","result":4.6,"overunder":"over","cube_version":"v2"},{"date":2021,"rating":"ave","result":-6.0,"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":2.15,"cube_version":"v2"},{"date":2023,"rating":"bad","result":1.3,"cube_version":"v2"},{"date":2022,"rating":"bad","result":1.53,"cube_version":"v2"},{"date":2021,"rating":"bad","result":2.07,"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":29.42},{"date":2023,"rating":"","result":34.18},{"date":2022,"rating":"","result":24.25},{"date":2021,"rating":"","result":24.57}],"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":245.75,"amount_type":"AUDA","cube_version":"v2"},{"date":"2023","year":2023,"rating":"good","result":187.29,"amount_type":"AUDA","cube_version":"v2"},{"date":"2022","year":2022,"rating":"bad","result":79.99,"amount_type":"AUDA","cube_version":"v2"},{"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":19416225.0},{"year":2022,"value":19033533.0},{"year":2023,"value":18553583.0},{"year":2024,"value":15280165.0},{"year":2025,"value":17794009.0}],"category":"Community & Social Services"},{"values":[{"year":2023,"value":26137500.0},{"year":2024,"value":20146087.0},{"year":2025,"value":8740000.0}],"category":"Electricity "},{"values":[{"year":2023,"value":29800.0}],"category":"Environmental Protection"},{"values":[{"year":2021,"value":107701345.0},{"year":2022,"value":114754476.0},{"year":2023,"value":120099982.0},{"year":2024,"value":132158600.0},{"year":2025,"value":148257245.0}],"category":"Governance, Administration, Planning and Development"},{"values":[{"year":2021,"value":14361279.0},{"year":2022,"value":9066036.0},{"year":2023,"value":10899667.0},{"year":2024,"value":7669142.0},{"year":2025,"value":2557657.0}],"category":"Road Transport"},{"values":[{"year":2023,"value":9707.0}],"category":"Sport And Recreation"},{"values":[{"year":2021,"value":2425918.0},{"year":2022,"value":2169107.0},{"year":2023,"value":1985667.0},{"year":2024,"value":2961943.0},{"year":2025,"value":1872507.0}],"category":"Waste Management"}],"formula":{"text":"= All expenditure by function","actual":["=",{"cube":"incexp","item_codes":["4600"],"amount_type":"AUDA"}]},"formula_v2":{"text":"= All expenditure by function","actual":["=",{"cube":"incexp_v2","item_codes":["3000","3100","3200","3300","3400","3500","3600","3700","3800","3900","4000","4100","4200","4300"],"amount_type":"AUDA"}]}}},"demarcation":{"land_lost":[],"land_gained":[],"code":"KZN294"},"muni_contact":{"url":"http://www.maphumuloonline.gov.za","phone_number":"032 481 4500","street_address_1":"Maphumulo Local Municipality","street_address_2":"Mr Lot 152","street_address_3":"Maphumulo","street_address_4":"4470"},"mayoral_staff":{"officials":[{"name":"Zibuyile Fortunate KHUZWAYO-DLAMINI","role":"Mayor/Executive Mayor","email":"matozidlamini@yahoo.com","title":"Mrs","secretary":{"name":"MUSA MTHETHWA","role":"Secretary of Mayor/Executive Mayor","email":"musa.mthethwa@maphumulo.gov.za","title":"Mr","fax_number":"032 480 2053","office_phone":"032 481 4512"},"fax_number":" ","office_phone":" "},{"name":"Thulani Khuluse","role":"Municipal Manager","email":"thulani.khuluse@maphumulo.gov.za","title":"Mr","secretary":{"name":"SINDISIWE MAVUNDLA","role":"Secretary of Municipal Manager","email":"sindisiwe.mavundla@maphumulo.gov.za","title":"Ms","fax_number":"032 480 2053","office_phone":"032 481 4604"},"fax_number":"032 480 2053","office_phone":"032 481 4500"},{"name":"Phathabakhe shezi","role":"Deputy Mayor/Executive Mayor","email":"dlabamusicproduction@gmail.com","title":"Mr","secretary":{"name":"Sphindile Ndlovu","role":"Secretary of Deputy Mayor/Executive Mayor","email":"sphindile.ndlovu@maphumulo.gov.za","title":"Ms","fax_number":" ","office_phone":" "},"fax_number":" ","office_phone":" "},{"name":"VELANI DUBE","role":"Chief Financial Officer","email":"velani.dube@maphumulo.gov.za","title":"Mr","secretary":{"name":"Portia Mzobe","role":"Secretary of Financial Manager","email":"portia.mzobe@maphumulo.gov.za","title":"Ms","fax_number":"032 480 2053","office_phone":"032 481 4500"},"fax_number":" ","office_phone":" "}],"updated_date":"October 2026"},"audit_opinions":{"values":[{"date":2024,"rating":"unqualified_emphasis_of_matter","result":"Unqualified - Emphasis of Matter items","report_url":""},{"date":2023,"rating":"unqualified_emphasis_of_matter","result":"Unqualified - Emphasis of Matter items","report_url":""},{"date":2022,"rating":"unqualified_emphasis_of_matter","result":"Unqualified - Emphasis of Matter items","report_url":"https://lg.treasury.gov.za/supportingdocs/KZN294/KZN294_Audit%20Report_2022_Y_20221213T103647Z_lindokuhle_lunganigumede.pdf"},{"date":2021,"rating":"unqualified_emphasis_of_matter","result":"Unqualified - Emphasis of Matter items","report_url":"https://lg.treasury.gov.za/supportingdocs/KZN294/KZN294_Audit%20Report_2021_Y_20220514T183809Z_lungile.pdf"}]}}