Nama Khoi (NC062)

Municipal Performance Review - 2021 Q4

Brought to you by:

Powered by:

Key Financial Ratios

Description Norm Municipality Provincial Average National Average
Collection Ratio > 95% 327.8 77.6 53.0
Capital Expenditure to Total Expenditure 10-20% 13.2 24.3 12.5
Remuneration to Total Operating Expenditure 25-40% 35.6 43.2 31.1
Budget Implementation: Capital Expenditure 95-100% 87.5 152.9 80.3

Municipality achieved a collection ratio above the norm. This has a positive impact on liquidity and all efforts should be maintained to further improve liquidity and sustainability. The Capital Expenditure to Total Expenditure ratio is within the norm.
The Budget Implementation for Capital Expenditure is below the acceptable norm. This is an indication of possible inefficiencies in the budgeting process, capital project implementation and management and cash management.

Financial Performance

The municipality achieved an operating surplus (excluding Capital Transfers) which indicates that the municipality is less dependent on subsidies and grants in order to remain sustainable.

Description Planned Actual YTD Variance Variance %
Operating Revenue R294.4M R276.1M R-18.3M -6.2%
Operating Expenditure R343.2M R268.5M R-74.7M -21.8%
Net Surplus / Deficit R-48.8M R7.6M R56.4M -115.5%
Capital Transfers R43.4M R49.4M R6.0M 13.8%
Net Surplus / Deficit - After Capital Transfers R-5.4M R57.0M R62.3M -1 159.9%

Capital Expenditure

The municipality implemented 87.5 % of the planned capital expenditure as at the end of the 4th Quarter. The Net Margin of 20.6% as well as the funding sources influenced the municipality’s ability to spend the planned capital.

The highest capital expenditure occurred in the 1st quarter and represents 43.6% of the total capital expenditure YTD.

Description Planned Actual YTD Variance Variance %
Capital Expenditure R46.5M R40.7M R-5.8M -12.5%

Source of Funding

National Government made the highest contribution to capital expenditure for the YTD and accounted for 98.8%

Cash Flow

Description Planned YTD Actual Variance Variance %
Cash Flow from Operating Activities R5.9M R683.0M R-677.1M 11 469.1%
Cash Flow from Investing Activities R-2.2M R0.1M R-2.3M -103.5%
Cash Flow from Financing Activities R-3.6M R-0.3M R-3.3M -92.6%
Net Cash Flow R0.1M R682.8M R-682.6M 517 608.8%

Debtors Ageing

The municipality has a total outstanding debtors balance of R267.2M with total bad debt written off of R0.0M and impairment of debt amounts to R0.0M.

Debtors Ageing by Customer Group

Description Current 30 Days 60 Days Over 90 Days Total Bad Debt Impairment
Organs of State R1.0M R0.6M R0.5M R4.9M R6.9M R0.0M R0.0M
Commercial R7.5M R3.6M R2.5M R79.0M R92.7M R0.0M R0.0M
Households R7.6M R4.4M R3.1M R152.5M R167.6M R0.0M R0.0M

Debtors Ageing by Income Source

Description Current 30 Days 60 Days Over 90 Days Total Bad Debt Impairment
Water R3.0M R2.0M R1.5M R59.2M R65.7M R0.0M R0.0M
Electricity R6.0M R3.0M R2.1M R64.6M R75.7M R0.0M R0.0M
Property Rates R3.9M R1.8M R1.2M R50.0M R56.9M R0.0M R0.0M
Waste Water Management R1.1M R0.6M R0.4M R16.2M R18.3M R0.0M R0.0M
Waste Management R1.5M R0.9M R0.6M R34.0M R37.0M R0.0M R0.0M
Property Rental Debtors R0.7M R0.3M R0.2M R12.5M R13.7M R0.0M R0.0M

Creditors Ageing

The municipality has a total outstanding creditors balance of R348.1M with total outstanding more than 90 days of R338.4M(97.2%).

Description Current 30 Days 60 Days Over 90 Days Total
Bulk Electricity R0.0M R2.1M R7.9M R134.5M R144.5M
Bulk Water R-3.5M R-0.2M R0.9M R200.9M R198.1M
Trade Creditors R0.6M R0.4M R0.3M R0.5M R1.8M
Auditor-General R0.0M R-0.2M R-0.3M R2.0M R1.5M
Other R2.1M R-0.3M R0.1M R0.4M R2.3M


Disclaimer: The analyis was caried out on the Quarter 4 Reports obtained from National Treasury and they are publically available. We do not provide any assurance on the accuracy of the data, reporting or analysis.