{"indicators":{"grants":{"totals":{"2021":{"ACT":{"equitable_share":40425700.0,"national_conditional_grants":15821088.0},"ORGB":{"equitable_share":202075000.0,"national_conditional_grants":64951000.0},"SCHD":{"national_conditional_grants":60751000.0},"TRFR":{"national_conditional_grants":21398000.0}},"2022":{"ACT":{"national_conditional_grants":34259810.0},"ORGB":{"equitable_share":210352000.0,"national_conditional_grants":67181000.0},"SCHD":{"national_conditional_grants":68581000.0},"TRFR":{"national_conditional_grants":65531000.0}},"2023":{"ACT":{"national_conditional_grants":95525580.0},"ORGB":{"equitable_share":230678000.0,"national_conditional_grants":76678000.0},"SCHD":{"national_conditional_grants":76178000.0},"TRFR":{"national_conditional_grants":64774000.0}},"2024":{"ACT":{"national_conditional_grants":41914545.0},"ORGB":{"equitable_share":246074000.0,"national_conditional_grants":87747000.0},"SCHD":{"national_conditional_grants":76224000.0},"TRFR":{"national_conditional_grants":53002000.0}}},"snapshot_date":{"year":2025,"quarter":"3"},"equitable_share":{"2021":[{"amount.sum":40425700.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ACT","financial_year_end.year":2021},{"amount.sum":202075000.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ORGB","financial_year_end.year":2021}],"2022":[{"amount.sum":210352000.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ORGB","financial_year_end.year":2022}],"2023":[{"amount.sum":230678000.0,"grant.code":"ESG","grant.label":"Local Government Equitable Share","amount_type.code":"ORGB","financial_year_end.year":2023}],"2024":[{"amount.sum":246074000.0,"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":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":589950.0,"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":6000000.0,"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":6000000.0,"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":13915145.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"ACT","financial_year_end.year":2021},{"amount.sum":43097000.0,"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":1315993.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"ACT","financial_year_end.year":2021},{"amount.sum":3009000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"SCHD","financial_year_end.year":2021},{"amount.sum":753000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"TRFR","financial_year_end.year":2021}],"2022":[{"amount.sum":1849999.0,"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":3050000.0,"grant.code":"IN7G","grant.label":"Integrated National Electrification Programme (Allocation in-kind) Grant","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":836966.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"ACT","financial_year_end.year":2022},{"amount.sum":14576000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":14576000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"TRFR","financial_year_end.year":2022},{"amount.sum":31572845.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"ACT","financial_year_end.year":2022},{"amount.sum":45728000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":45728000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2022},{"amount.sum":3377000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"SCHD","financial_year_end.year":2022},{"amount.sum":3377000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"TRFR","financial_year_end.year":2022}],"2023":[{"amount.sum":32574942.0,"grant.code":"DRG","grant.label":"Municipal Disaster 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":"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":11404000.0,"grant.code":"IN7G","grant.label":"Integrated National Electrification Programme (Allocation in-kind) Grant","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":8246637.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"ACT","financial_year_end.year":2023},{"amount.sum":10070000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":10070000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"TRFR","financial_year_end.year":2023},{"amount.sum":49281001.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"ACT","financial_year_end.year":2023},{"amount.sum":49281000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":49281000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2023},{"amount.sum":3573000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"ACT","financial_year_end.year":2023},{"amount.sum":3573000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"SCHD","financial_year_end.year":2023},{"amount.sum":3573000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"TRFR","financial_year_end.year":2023}],"2024":[{"amount.sum":1850001.0,"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":23222000.0,"grant.code":"IN7G","grant.label":"Integrated National Electrification Programme (Allocation in-kind) Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":18282.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"ACT","financial_year_end.year":2024},{"amount.sum":600000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":600000.0,"grant.code":"INEG","grant.label":"Integrated National Electrification Programme (Municipal) Grant","amount_type.code":"TRFR","financial_year_end.year":2024},{"amount.sum":37452262.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"ACT","financial_year_end.year":2024},{"amount.sum":47958000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":47958000.0,"grant.code":"MIG","grant.label":"Municipal Infrastructure Grant","amount_type.code":"TRFR","financial_year_end.year":2024},{"amount.sum":2594000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"ACT","financial_year_end.year":2024},{"amount.sum":2594000.0,"grant.code":"PWPG","grant.label":"Expanded Public Works Programme Integrated Grant (Municipality)","amount_type.code":"SCHD","financial_year_end.year":2024},{"amount.sum":2594000.0,"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":296135260.0,"cube_version":"v2"},{"date":2023,"rating":"good","result":459930156.0,"cube_version":"v2"},{"date":2022,"rating":"good","result":347503717.0,"cube_version":"v2"},{"date":2021,"rating":"good","result":747192998.0,"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":10.9,"cube_version":"v2"},{"date":2023,"rating":"good","result":17.7,"cube_version":"v2"},{"date":2022,"rating":"good","result":15.2,"cube_version":"v2"},{"date":2021,"rating":"good","result":34.5,"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":115708184.0,"rating":"good","result":2.39,"amount_type":"AUDA","liabilities":48466170.0,"cube_version":"v2"},{"date":2023,"year":2023,"assets":191641218.0,"rating":"good","result":4.22,"amount_type":"AUDA","liabilities":45447027.0,"cube_version":"v2"},{"date":2022,"year":2022,"assets":183816823.0,"rating":"good","result":6.28,"amount_type":"AUDA","liabilities":29247491.0,"cube_version":"v2"},{"date":2021,"year":2021,"assets":213319976.0,"rating":"good","result":17.55,"amount_type":"AUDA","liabilities":12152699.0,"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":106017195.0,"date":"2024","year":2024,"rating":"good","result":2.19,"amount_type":"ACT","liabilities":48466170.0,"cube_version":"v2","call_investment_deposits":0},{"cash":183976089.0,"date":"2023","year":2023,"rating":"good","result":4.05,"amount_type":"ACT","liabilities":45447027.0,"cube_version":"v2","call_investment_deposits":0},{"cash":182725760.0,"date":"2022","year":2022,"rating":"good","result":6.25,"amount_type":"ACT","liabilities":29247491.0,"cube_version":"v2","call_investment_deposits":0},{"cash":210483639.0,"date":"2021","year":2021,"rating":"good","result":17.32,"amount_type":"ACT","liabilities":12152699.0,"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":39707746.0,"percent":13.59},"total":292248442.0,"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":252540696.0,"percent":86.41}},"uifw_expenditure":{"ref":{"url":"http://mfma.treasury.gov.za/Circulars/Pages/Circular71.aspx","title":"Circular 71"},"values":[{"date":2024,"rating":"bad","result":1.19,"cube_version":"v2"},{"date":2023,"rating":"bad","result":6.1,"cube_version":"v2"},{"date":2022,"rating":"bad","result":9.51,"cube_version":"v2"},{"date":2021,"rating":"bad","result":8.24,"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":99000.0,"comparison":"Original to adjusted budget","percent_changed":15.17},{"item":"Fines","amount":95905.0,"comparison":"Original budget to audited outcome","percent_changed":14.7},{"item":"Government Transfers","amount":39212827.0,"comparison":"Original to adjusted budget","percent_changed":18.68},{"item":"Government Transfers","amount":38712828.0,"comparison":"Original budget to audited outcome","percent_changed":18.44},{"item":"Interest and investments","amount":-126977.0,"comparison":"Original to adjusted budget","percent_changed":-1.1},{"item":"Interest and investments","amount":-2436273.0,"comparison":"Original budget to audited outcome","percent_changed":-21.07},{"item":"Licenses and Permits","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Licenses and Permits","amount":20873.0,"comparison":"Original budget to audited outcome","percent_changed":41.75},{"item":"Other","amount":821922.0,"comparison":"Original to adjusted budget","percent_changed":41.7},{"item":"Other","amount":698841.0,"comparison":"Original budget to audited outcome","percent_changed":35.46},{"item":"Property rates","amount":155792.0,"comparison":"Original to adjusted budget","percent_changed":1.69},{"item":"Property rates","amount":247094.0,"comparison":"Original budget to audited outcome","percent_changed":2.68},{"item":"Rental income","amount":-77000.0,"comparison":"Original to adjusted budget","percent_changed":-5.25},{"item":"Rental income","amount":-154522.0,"comparison":"Original budget to audited outcome","percent_changed":-10.53},{"item":"Service Charges","amount":65689.0,"comparison":"Original to adjusted budget","percent_changed":2.39},{"item":"Service Charges","amount":137727.0,"comparison":"Original budget to audited outcome","percent_changed":5.0}],"2022":[{"item":"Fines","amount":-500.0,"comparison":"Original to adjusted budget","percent_changed":-0.07},{"item":"Fines","amount":-73456.0,"comparison":"Original budget to audited outcome","percent_changed":-10.47},{"item":"Government Transfers","amount":37434982.0,"comparison":"Original to adjusted budget","percent_changed":17.21},{"item":"Government Transfers","amount":1094595.0,"comparison":"Original budget to audited outcome","percent_changed":0.5},{"item":"Interest and investments","amount":2011676.0,"comparison":"Original to adjusted budget","percent_changed":30.25},{"item":"Interest and investments","amount":3062913.0,"comparison":"Original budget to audited outcome","percent_changed":46.06},{"item":"Licenses and Permits","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Licenses and Permits","amount":-32498.0,"comparison":"Original budget to audited outcome","percent_changed":-65.0},{"item":"Other","amount":304451.0,"comparison":"Original to adjusted budget","percent_changed":15.45},{"item":"Other","amount":-76871.0,"comparison":"Original budget to audited outcome","percent_changed":-3.9},{"item":"Property rates","amount":-2164909.0,"comparison":"Original to adjusted budget","percent_changed":-19.93},{"item":"Property rates","amount":-1461959.0,"comparison":"Original budget to audited outcome","percent_changed":-13.46},{"item":"Rental income","amount":-92132.0,"comparison":"Original to adjusted budget","percent_changed":-6.63},{"item":"Rental income","amount":98870.0,"comparison":"Original budget to audited outcome","percent_changed":7.12},{"item":"Service Charges","amount":-116829.0,"comparison":"Original to adjusted budget","percent_changed":-3.78},{"item":"Service Charges","amount":-106270.0,"comparison":"Original budget to audited outcome","percent_changed":-3.44}],"2023":[{"item":"Fines","amount":-150500.0,"comparison":"Original to adjusted budget","percent_changed":-21.47},{"item":"Fines","amount":-190332.0,"comparison":"Original budget to audited outcome","percent_changed":-27.15},{"item":"Government Transfers","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Government Transfers","amount":-1128117.0,"comparison":"Original budget to audited outcome","percent_changed":-0.47},{"item":"Interest and investments","amount":4764120.0,"comparison":"Original to adjusted budget","percent_changed":56.84},{"item":"Interest and investments","amount":5431865.0,"comparison":"Original budget to audited outcome","percent_changed":64.8},{"item":"Licenses and Permits","amount":-15000.0,"comparison":"Original to adjusted budget","percent_changed":-30.0},{"item":"Licenses and Permits","amount":4219.0,"comparison":"Original budget to audited outcome","percent_changed":8.44},{"item":"Other","amount":1088302.0,"comparison":"Original to adjusted budget","percent_changed":56.08},{"item":"Other","amount":7955628.0,"comparison":"Original budget to audited outcome","percent_changed":409.97},{"item":"Property rates","amount":101730.0,"comparison":"Original to adjusted budget","percent_changed":1.07},{"item":"Property rates","amount":-62193.0,"comparison":"Original budget to audited outcome","percent_changed":-0.66},{"item":"Rental income","amount":134550.0,"comparison":"Original to adjusted budget","percent_changed":9.95},{"item":"Rental income","amount":226856.0,"comparison":"Original budget to audited outcome","percent_changed":16.78},{"item":"Service Charges","amount":38845.0,"comparison":"Original to adjusted budget","percent_changed":1.25},{"item":"Service Charges","amount":-14444.0,"comparison":"Original budget to audited outcome","percent_changed":-0.46}],"2024":[{"item":"Fines","amount":88383.0,"comparison":"Original to adjusted budget","percent_changed":19.63},{"item":"Fines","amount":74674.0,"comparison":"Original budget to audited outcome","percent_changed":16.59},{"item":"Government Transfers","amount":1311270.0,"comparison":"Original to adjusted budget","percent_changed":0.52},{"item":"Government Transfers","amount":-135304.0,"comparison":"Original budget to audited outcome","percent_changed":-0.05},{"item":"Interest and investments","amount":5759185.0,"comparison":"Original to adjusted budget","percent_changed":64.85},{"item":"Interest and investments","amount":8598026.0,"comparison":"Original budget to audited outcome","percent_changed":96.82},{"item":"Licenses and Permits","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Licenses and Permits","amount":20982.0,"comparison":"Original budget to audited outcome","percent_changed":41.96},{"item":"Other","amount":4766995.0,"comparison":"Original to adjusted budget","percent_changed":296.9},{"item":"Other","amount":5371730.0,"comparison":"Original budget to audited outcome","percent_changed":334.56},{"item":"Property rates","amount":0.0,"comparison":"Original to adjusted budget","percent_changed":0.0},{"item":"Property rates","amount":-36876.0,"comparison":"Original budget to audited outcome","percent_changed":-0.38},{"item":"Rental income","amount":-20671.0,"comparison":"Original to adjusted budget","percent_changed":-1.3},{"item":"Rental income","amount":222665.0,"comparison":"Original budget to audited outcome","percent_changed":13.96},{"item":"Service Charges","amount":6681.0,"comparison":"Original to adjusted budget","percent_changed":0.2},{"item":"Service Charges","amount":-92203.0,"comparison":"Original budget to audited outcome","percent_changed":-2.77}]},"income_time_series":[{"amount":277780010.0,"budget_phase":"Adjusted Budget","financial_year":2021,"amount_type.code":"ADJB"},{"amount":279582764.0,"budget_phase":"Adjusted Budget","financial_year":2022,"amount_type.code":"ADJB"},{"amount":270772538.0,"budget_phase":"Adjusted Budget","financial_year":2023,"amount_type.code":"ADJB"},{"amount":290136591.0,"budget_phase":"Adjusted Budget","financial_year":2024,"amount_type.code":"ADJB"},{"amount":274951230.0,"budget_phase":"Audited Actual","financial_year":2021,"amount_type.code":"AUDA"},{"amount":244711349.0,"budget_phase":"Audited Actual","financial_year":2022,"amount_type.code":"AUDA"},{"amount":277033973.0,"budget_phase":"Audited Actual","financial_year":2023,"amount_type.code":"AUDA"},{"amount":292248442.0,"budget_phase":"Audited Actual","financial_year":2024,"amount_type.code":"AUDA"},{"amount":312349047.0,"budget_phase":"Audited Actual","financial_year":2025,"amount_type.code":"AUDA"},{"amount":299532260.0,"budget_phase":"Forecast 1 year ahead of budget year","financial_year":2026,"amount_type.code":"IBY1"},{"amount":292739506.0,"budget_phase":"Forecast 2 years ahead of budget year","financial_year":2027,"amount_type.code":"IBY2"},{"amount":237628757.0,"budget_phase":"Original Budget","financial_year":2021,"amount_type.code":"ORGB"},{"amount":242206025.0,"budget_phase":"Original Budget","financial_year":2022,"amount_type.code":"ORGB"},{"amount":264810491.0,"budget_phase":"Original Budget","financial_year":2023,"amount_type.code":"ORGB"},{"amount":278224748.0,"budget_phase":"Original Budget","financial_year":2024,"amount_type.code":"ORGB"},{"amount":297872180.0,"budget_phase":"Original Budget","financial_year":2025,"amount_type.code":"ORGB"}],"spending_adjustments":{},"spending_time_series":[{"amount":305467670.0,"budget_phase":"Adjusted Budget","financial_year":2021,"amount_type.code":"ADJB"},{"amount":320631072.0,"budget_phase":"Adjusted Budget","financial_year":2022,"amount_type.code":"ADJB"},{"amount":353597537.0,"budget_phase":"Adjusted Budget","financial_year":2023,"amount_type.code":"ADJB"},{"amount":357318457.0,"budget_phase":"Adjusted Budget","financial_year":2024,"amount_type.code":"ADJB"},{"amount":259602816.0,"budget_phase":"Audited Actual","financial_year":2021,"amount_type.code":"AUDA"},{"amount":274379958.0,"budget_phase":"Audited Actual","financial_year":2022,"amount_type.code":"AUDA"},{"amount":312671819.0,"budget_phase":"Audited Actual","financial_year":2023,"amount_type.code":"AUDA"},{"amount":325516847.0,"budget_phase":"Audited Actual","financial_year":2024,"amount_type.code":"AUDA"},{"amount":336726522.0,"budget_phase":"Audited Actual","financial_year":2025,"amount_type.code":"AUDA"},{"amount":363598452.0,"budget_phase":"Forecast 1 year ahead of budget year","financial_year":2026,"amount_type.code":"IBY1"},{"amount":380330365.0,"budget_phase":"Forecast 2 years ahead of budget year","financial_year":2027,"amount_type.code":"IBY2"},{"amount":313370523.0,"budget_phase":"Original Budget","financial_year":2021,"amount_type.code":"ORGB"},{"amount":335700697.0,"budget_phase":"Original Budget","financial_year":2022,"amount_type.code":"ORGB"},{"amount":354167318.0,"budget_phase":"Original Budget","financial_year":2023,"amount_type.code":"ORGB"},{"amount":347107227.0,"budget_phase":"Original Budget","financial_year":2024,"amount_type.code":"ORGB"},{"amount":346352524.0,"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":97.53,"overunder":"over","cube_version":"v2"},{"date":2023,"rating":"ave","result":10.06,"overunder":"over","cube_version":"v2"},{"date":2022,"rating":"bad","result":-42.31,"overunder":"under","cube_version":"v2"},{"date":2021,"rating":"bad","result":-16.26,"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":9597319.0,"amount_type":"AUDA"},{"date":"2024","item":"Service Charges","amount":3240868.0,"amount_type":"AUDA"},{"date":"2024","item":"Rental income","amount":1817986.0,"amount_type":"AUDA"},{"date":"2024","item":"Interest and investments","amount":17478327.0,"amount_type":"AUDA"},{"date":"2024","item":"Fines","amount":524924.0,"amount_type":"AUDA"},{"date":"2024","item":"Licenses and Permits","amount":70982.0,"amount_type":"AUDA"},{"date":"2024","item":"Agency services","amount":1508967.0,"amount_type":"AUDA"},{"date":"2024","item":"Other","amount":5468373.0,"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":40.39},{"date":2023,"rating":"","result":39.02},{"date":2022,"rating":"","result":41.55},{"date":2021,"rating":"","result":42.23}],"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":"ave","result":-8.9,"overunder":"under","cube_version":"v2"},{"date":2023,"rating":"ave","result":-11.6,"overunder":"under","cube_version":"v2"},{"date":2022,"rating":"ave","result":-14.4,"overunder":"under","cube_version":"v2"},{"date":2021,"rating":"ave","result":-15.0,"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":2.07,"cube_version":"v2"},{"date":2023,"rating":"bad","result":3.12,"cube_version":"v2"},{"date":2022,"rating":"bad","result":1.86,"cube_version":"v2"},{"date":2021,"rating":"bad","result":2.04,"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":17.22},{"date":2023,"rating":"","result":19.45},{"date":2022,"rating":"","result":14.13},{"date":2021,"rating":"","result":13.43}],"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":33.52,"amount_type":"AUDA","cube_version":"v2"},{"date":"2023","year":2023,"rating":"bad","result":38.68,"amount_type":"AUDA","cube_version":"v2"},{"date":"2022","year":2022,"rating":"bad","result":36.31,"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":53253492.0},{"year":2022,"value":50354267.0},{"year":2023,"value":38154916.0},{"year":2024,"value":47272161.0},{"year":2025,"value":59631121.0}],"category":"Community & Social Services"},{"values":[{"year":2021,"value":1893060.0},{"year":2022,"value":2874421.0},{"year":2023,"value":10232123.0},{"year":2024,"value":7929683.0},{"year":2025,"value":4744363.0}],"category":"Electricity "},{"values":[{"year":2021,"value":126720750.0},{"year":2022,"value":143390950.0},{"year":2023,"value":174992742.0},{"year":2024,"value":177876633.0},{"year":2025,"value":183084440.0}],"category":"Governance, Administration, Planning and Development"},{"values":[{"year":2021,"value":70831213.0},{"year":2022,"value":65288997.0},{"year":2023,"value":74455524.0},{"year":2024,"value":73288070.0},{"year":2025,"value":69425503.0}],"category":"Road Transport"},{"values":[{"year":2021,"value":134257.0},{"year":2023,"value":771430.0},{"year":2024,"value":1457675.0}],"category":"Sport And Recreation"},{"values":[{"year":2021,"value":6654569.0},{"year":2022,"value":12206926.0},{"year":2023,"value":13867579.0},{"year":2024,"value":17510207.0},{"year":2025,"value":18898844.0}],"category":"Waste Management"},{"values":[{"year":2021,"value":115475.0},{"year":2022,"value":264397.0},{"year":2023,"value":197505.0},{"year":2024,"value":182418.0},{"year":2025,"value":942251.0}],"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":"KZN435"},"muni_contact":{"url":"http://www.umzimkhululm.gov.za","phone_number":"039 259 5300","street_address_1":"Umzimkhulu Municipality","street_address_2":"169 Main Street","street_address_3":"Umzimkhulu","street_address_4":"3297"},"mayoral_staff":{"officials":[{"name":"Jabulile Msiya","role":"Mayor/Executive Mayor","email":"msiyaj@umzimkhululm.gov.za","title":"Cllr","secretary":{"name":"Babalwa Sulelo","role":"Secretary of Mayor/Executive Mayor","email":"sulelob@umzimkhululm.gov.za","title":"Ms","fax_number":"039 259 5326","office_phone":"039 259 5300"},"fax_number":"039 259 5326","office_phone":"039 259 5300"},{"name":"Christopher Andile Ngqoyiya","role":"Municipal Manager","email":"ngqoyiyac@umzimkhululm.gov.za","title":"Mr","secretary":{"name":"Nomthandazo Lobese","role":"Secretary of Municipal Manager","email":"tkonza@umzimkhululm.gov.za","title":"Mrs","fax_number":"039 259 0223","office_phone":"039 259 5300"},"fax_number":"039 259 0223","office_phone":"039 259 5300"},{"name":"Bhekamahlongwa Lukakayi","role":"Deputy Mayor/Executive Mayor","email":"lukakayib@umzimkhululm.gov.za","title":"Cllr","secretary":{"name":"Babalwa Sulelo","role":"Secretary of Deputy Mayor/Executive Mayor","email":"sulelob@umzimkhululm.gov.za","title":"Ms","fax_number":"039 259 0129","office_phone":"039 259 5300"},"fax_number":"039 259 5326","office_phone":"039 259 5300"},{"name":"Thembakazi Ngcemu","role":"Chief Financial Officer","email":"tmakhanya@umzimkhululm.gov.za","title":"Mrs","secretary":{"name":"Fikile Mphekeleni","role":"Secretary of Financial Manager","email":"mphekelenin@umzimkhululm.gov.za","title":"Ms","fax_number":"039 259 0427","office_phone":"039 259 5010"},"fax_number":"039 259 0427","office_phone":"039 259 5012"}],"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/KZN435/KZN435_Audit%20Report_2024_Y_20241203T153218Z_thusiw.pdf"},{"date":2023,"rating":"unqualified_emphasis_of_matter","result":"Unqualified - Emphasis of Matter items","report_url":"https://lg.treasury.gov.za/supportingdocs/KZN435/KZN435_Audit%20Report_2023_Y_20231219T144133Z_thusiw.pdf"},{"date":2022,"rating":"unqualified_emphasis_of_matter","result":"Unqualified - Emphasis of Matter items","report_url":"https://lg.treasury.gov.za/supportingdocs/KZN435/KZN435_Audit%20Report_2022_Y_20221214T105722Z_thusiw.pdf"},{"date":2021,"rating":"unqualified_emphasis_of_matter","result":"Unqualified - Emphasis of Matter items","report_url":"https://lg.treasury.gov.za/supportingdocs/KZN435/KZN435_Audit%20Report_2021_Y_20220301T100649Z_5405.pdf"}]}}