Thembelihle (NC076)

Municipal Performance Review - 2021 Q4

Brought to you by:

Powered by:

Key Financial Ratios

Description Norm Municipality Provincial Average National Average
Collection Ratio > 95% 195.4 77.6 53.0
Capital Expenditure to Total Expenditure 10-20% 3.3 24.3 12.5
Remuneration to Total Operating Expenditure 25-40% 70.9 43.2 31.1
Budget Implementation: Capital Expenditure 95-100% 5.9 152.9 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 below the norm. This indicates possible issues with prioritisation of capital expenditure that could negatively impact future service delivery.
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 deficit (excluding Capital Transfers) which increases the dependency on subsidies and grants in order to remain sustainable.

Description Planned Actual YTD Variance Variance %
Operating Revenue R86.5M R34.8M R-51.7M -59.7%
Operating Expenditure R78.1M R40.3M R-37.8M -48.4%
Net Surplus / Deficit R8.4M R-5.5M R-13.9M -165.0%
Capital Transfers R19.9M R0.9M R-18.9M -95.3%
Net Surplus / Deficit - After Capital Transfers R28.3M R-4.5M R-32.8M -116.0%

Capital Expenditure

The municipality implemented 5.9 % of the planned capital expenditure as at the end of the 4th Quarter. The Net Margin of -13.0% as well as the funding sources influenced the municipality’s ability to spend the planned capital.

The highest capital expenditure occurred in the 3rd quarter and represents 35.6% of the total capital expenditure YTD.

Description Planned Actual YTD Variance Variance %
Capital Expenditure R23.1M R1.4M R-21.8M -94.1%

Source of Funding

National Government made the highest contribution to capital expenditure for the YTD and accounted for 100.0%

Cash Flow

Description Planned YTD Actual Variance Variance %
Cash Flow from Operating Activities R30.5M R61.0M R-30.4M 99.8%
Cash Flow from Investing Activities R3.5M R-1.5M R5.0M -143.1%
Cash Flow from Financing Activities R0.0M R0.0M R0.0M -100.0%
Net Cash Flow R34.0M R59.4M R-25.4M 74.7%

Debtors Ageing

The municipality has a total outstanding debtors balance of R75.1M 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 R0.2M R0.1M R0.1M R5.7M R6.1M R0.0M R0.0M
Commercial R0.1M R0.0M R0.0M R0.5M R0.6M R0.0M R0.0M
Households R2.0M R1.4M R1.4M R63.5M R68.3M R0.0M R0.0M

Debtors Ageing by Income Source

Description Current 30 Days 60 Days Over 90 Days Total Bad Debt Impairment
Water R0.5M R0.4M R0.5M R23.4M R24.9M R0.0M R0.0M
Electricity R0.8M R0.3M R0.3M R7.6M R9.1M R0.0M R0.0M
Property Rates R0.4M R0.3M R0.3M R9.2M R10.1M R0.0M R0.0M
Waste Water Management R0.4M R0.3M R0.3M R17.4M R18.5M R0.0M R0.0M
Waste Management R0.2M R0.2M R0.2M R10.1M R10.7M R0.0M R0.0M
Property Rental Debtors R0.0M R0.0M R0.0M R0.5M R0.5M R0.0M R0.0M
Other R0.0M R0.0M R0.0M R1.3M R1.3M R0.0M R0.0M

Creditors Ageing

The municipality has a total outstanding creditors balance of R123.2M with total outstanding more than 90 days of R106.3M(86.3%).

Description Current 30 Days 60 Days Over 90 Days Total
Bulk Electricity R1.8M R1.4M R1.3M R91.1M R95.6M
Bulk Water R0.1M R0.1M R0.1M R0.1M R0.3M
Trade Creditors R7.5M R2.0M R2.5M R10.0M R22.0M
Auditor-General R0.0M R0.1M R0.1M R5.1M R5.3M


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.