02.02.2015 Views

NDT Annual Report 2012/13 - Department of Tourism

NDT Annual Report 2012/13 - Department of Tourism

NDT Annual Report 2012/13 - Department of Tourism

SHOW MORE
SHOW LESS

Create successful ePaper yourself

Turn your PDF publications into a flip-book with our unique Google optimized e-Paper software.

<strong>Department</strong> <strong>of</strong> <strong>Tourism</strong> – Vote: 35<br />

APPROPRIATION STATEMENT<br />

for the year ended 31 March 20<strong>13</strong><br />

Appropriation per programme<br />

<strong>2012</strong>/<strong>13</strong> 2011/12<br />

Appropriation<br />

statement<br />

Adjusted<br />

appropriation<br />

Shifting<br />

<strong>of</strong> funds<br />

Virement<br />

Final<br />

appropriation<br />

Actual<br />

expenditure<br />

Variance<br />

Expenditure<br />

as % <strong>of</strong> final<br />

appropriation<br />

Final<br />

appropriation<br />

Actual<br />

expenditure<br />

R’000<br />

R’000<br />

R’000<br />

R’000<br />

R’000<br />

R’000<br />

%<br />

R’000<br />

R’000<br />

1. Administration<br />

Current payment<br />

Transfers and subsidies<br />

Payment for capital assets<br />

Payment for financial assets<br />

186,187<br />

20<br />

5,729<br />

-<br />

117<br />

542<br />

(743)<br />

84<br />

(14,783)<br />

-<br />

2,071<br />

-<br />

171,521<br />

562<br />

7,057<br />

84<br />

171,521<br />

562<br />

7,057<br />

84<br />

-<br />

-<br />

-<br />

-<br />

100%<br />

100%<br />

100%<br />

100%<br />

177,432<br />

312<br />

18,087<br />

6<br />

177,432<br />

312<br />

17,316<br />

6<br />

2. Policy & Knowledge<br />

Services<br />

Current payment<br />

Transfers and subsidies<br />

Payment for capital assets<br />

Payment for financial assets<br />

35,258<br />

757,419<br />

718<br />

-<br />

(219)<br />

88<br />

128<br />

3<br />

638<br />

-<br />

(9)<br />

-<br />

35,677<br />

757,507<br />

837<br />

3<br />

35,677<br />

757,507<br />

837<br />

3<br />

-<br />

-<br />

-<br />

-<br />

100%<br />

100%<br />

100%<br />

100%<br />

24,192<br />

670,488<br />

832<br />

-<br />

22,693<br />

670,488<br />

832<br />

-<br />

3. International <strong>Tourism</strong><br />

Current payment<br />

Transfers and subsidies<br />

Payment for capital assets<br />

Payment for financial assets<br />

37,214<br />

3,490<br />

1,126<br />

-<br />

(84)<br />

-<br />

84<br />

-<br />

(12,676)<br />

-<br />

(362)<br />

-<br />

24,454<br />

3,490<br />

848<br />

-<br />

22,795<br />

3,490<br />

848<br />

-<br />

1,659<br />

-<br />

-<br />

-<br />

93.2%<br />

100%<br />

100%<br />

-<br />

23,987<br />

2,086<br />

387<br />

1<br />

20,169<br />

1,533<br />

387<br />

1<br />

4. Domestic <strong>Tourism</strong><br />

Current payment<br />

Transfers and subsidies<br />

Payment for capital assets<br />

Payment for financial assets<br />

71,595<br />

273,402<br />

1,985<br />

-<br />

609<br />

100<br />

(709)<br />

-<br />

(14,992)<br />

40,257<br />

(156)<br />

12<br />

57,212<br />

3<strong>13</strong>,759<br />

1,120<br />

12<br />

57,212<br />

3<strong>13</strong>,234<br />

1,120<br />

12<br />

-<br />

525<br />

-<br />

-<br />

100%<br />

99.8%<br />

100%<br />

100%<br />

50,303<br />

294,898<br />

1,973<br />

1<br />

42,705<br />

294,398<br />

1,973<br />

1<br />

TOTAL<br />

1,374,143<br />

-<br />

-<br />

1,374,143<br />

1,371,959<br />

2,184<br />

99.8%<br />

1,264,985<br />

1,250,246<br />

Reconciliation with Statement <strong>of</strong> Financial Performance<br />

106<br />

Add:<br />

<strong>Department</strong>al receipts<br />

1,479<br />

1,893<br />

<strong>Department</strong> <strong>of</strong> <strong>Tourism</strong><br />

Actual amounts per Statement <strong>of</strong> Financial<br />

Performance (Total revenue)<br />

Actual amounts per Statement <strong>of</strong> Financial Performance<br />

(Total expenditure)<br />

1,375,622<br />

1,371,959<br />

1,266,878<br />

1,250,246

Hooray! Your file is uploaded and ready to be published.

Saved successfully!

Ooh no, something went wrong!